Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
164,631
170,830
221,111
254,572
359,563
Cost of Revenue
156,985
161,380
209,326
224,281
294,230
Gross Profit
7,646
9,450
11,785
30,291
65,333
Operating Expense
11,278
12,143
13,474
13,588
14,851
Operating Income
-3,632
-2,693
-1,689
16,703
50,482
Net Non Operating Interest Income Expense
-2,001
-2,173
-1,869
-1,054
-2,405
Other Income Expense
-2,364
-1,577
433
-4,142
-3,866
Pretax Income
-7,997
-6,443
-3,125
11,507
44,211
Tax Provision
-1,115
-1,115
973
3,959
11,105
Net Income Common Stockholders
-6,882
-5,328
-4,098
7,548
33,106
Diluted NI Available to Com Stockholders
-6,882
-5,328
-4,098
7,548
33,106
Basic EPS
-0.27
-0.21
-0.15
0.27
1.17
Diluted EPS
-0.27
-0.21
-0.15
0.27
1.17
Basic Average Shares
25,903.2580
25,371.4290
26,066.6670
27,797.8130
28,396.9930
Diluted Average Shares
25,903.2580
25,371.4290
26,066.6670
27,797.8130
28,396.9930
Total Operating Income as Reported
-3,632
-2,693
-1,689
16,703
50,482
Total Expenses
168,263
173,523
222,800
237,869
309,081
Net Income from Continuing & Discontinued Operation
-6,882
-5,328
-4,098
7,548
33,106
Normalized Income
-6,275.2962
-5,386.7130
-4,503.4500
9,385.9678
34,308.6020
Interest Income
176
181
452
763
--
Interest Expense
2,087
2,278
2,274
1,772
2,377
Net Interest Income
-2,001
-2,173
-1,869
-1,054
-2,405
EBIT
-5,910
-4,165
-851
13,279
46,588
EBITDA
-399
1,353
4,622
18,298
52,085
Reconciled Cost of Revenue
156,985
161,380
209,326
224,281
294,230
Reconciled Depreciation
5,511
5,518
5,473
5,019
5,497
Net Income from Continuing Operation Net Minority Interest
-6,882
-5,328
-4,098
7,548
33,106
Total Unusual Items Excluding Goodwill
-705
71
477
-2,802
-1,606
Total Unusual Items
-705
71
477
-2,802
-1,606
Normalized EBITDA
306
1,282
4,145
21,100
53,691
Tax Rate for Calcs
0.0001
0.0002
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
-98.2962
12.2870
71.5500
-964.0322
-403.3980
12/31/2022 - 10/9/2003
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