Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
67,426
68,175
85,190
87,226.6200
87,311.5420
Cost of Revenue
27,712
30,453
37,774
38,673.7800
33,512.0700
Gross Profit
39,714
37,722
47,416
48,552.8400
53,799.4720
Operating Expense
47,187
47,545
52,261
53,577.2610
36,402.7730
Operating Income
-7,473
-9,823
-4,845
-5,024.4210
17,396.6990
Net Non Operating Interest Income Expense
-244
-413
-1,821
-5,604.4560
-14,051.4400
Other Income Expense
-4,993
-4,055
5,957
-1,256.0300
75,092.8520
Pretax Income
-12,710
-14,291
-709
-11,884.9070
78,438.1110
Tax Provision
-3,215
-3,496
-73
-897.9730
-1,564.6390
Net Income Common Stockholders
-9,495
-10,795
-636
-10,986.9340
80,002.7500
Diluted NI Available to Com Stockholders
-9,495
-10,795
-636
-10,986.9340
80,002.7500
Basic EPS
-0.05
-0.05
0.00
-0.05
0.46
Diluted EPS
-0.05
-0.05
0.00
-0.05
0.40
Basic Average Shares
218,125.4620
218,964.4050
218,546.9430
214,720.0340
175,426.0710
Diluted Average Shares
218,316.8090
218,964.4050
218,546.9430
214,720.0340
197,961.9600
Total Expenses
74,899
77,998
90,035
92,251.0410
69,914.8430
Net Income from Continuing & Discontinued Operation
-9,495
-10,795
-636
-10,986.9340
80,002.7500
Normalized Income
-3,530.5563
-5,472.6594
-2,915.3738
-7,257.3968
25,910.5433
Interest Income
134
107
8
57.1250
0.1130
Interest Expense
100
410
1,829
5,661.5810
14,051.5530
Net Interest Income
-244
-413
-1,821
-5,604.4560
-14,051.4400
EBIT
-12,610
-13,881
1,120
-6,223.3260
92,489.6640
EBITDA
4,081
5,297
23,922
17,057.4590
111,680.4760
Reconciled Cost of Revenue
27,712
30,453
37,774
38,673.7800
33,512.0700
Reconciled Depreciation
16,691
19,178
22,802
23,280.7850
19,190.8120
Net Income from Continuing Operation Net Minority Interest
-9,495
-10,795
-636
-10,986.9340
80,002.7500
Total Unusual Items Excluding Goodwill
-7,984
-7,046
2,541
-4,034.3560
73,305.6060
Total Unusual Items
-7,984
-7,046
2,541
-4,034.3560
73,305.6060
Normalized EBITDA
12,065
12,343
21,381
21,091.8150
38,374.8700
Tax Rate for Calcs
0.0003
0.0002
0.0001
0.0001
0.0003
Tax Effect of Unusual Items
-2,019.5563
-1,723.6594
261.6262
-304.8188
19,213.3993
12/31/2022 - 4/4/2008
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade