Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
176,650
205,194
256,385
246,531
451,115
Cost of Revenue
160,262
184,237
212,553
208,975
345,518
Gross Profit
16,388
20,957
43,832
37,556
105,597
Operating Expense
70,071
73,711
119,325
78,379
110,124
Operating Income
-53,683
-52,754
-75,493
-40,823
-4,527
Net Non Operating Interest Income Expense
-1,222
-2,025
-2,138
-1,624
-3,129
Pretax Income
-54,549
-57,202
-84,306
-63,887
-52,580
Tax Provision
-580
-580
-4,211
375
-7,196
Net Income Common Stockholders
-37,460
-40,208
-56,122
-45,146
-37,385
Diluted NI Available to Com Stockholders
-37,460
-40,208
-56,122
-45,146
-37,385
Basic EPS
-0.13
-0.17
-0.31
-0.25
-0.21
Diluted EPS
-0.13
-0.17
-0.31
-0.25
-0.21
Basic Average Shares
392,643
242,643
182,741
179,600
179,600
Diluted Average Shares
392,643
242,643
182,741
179,600
179,600
Total Expenses
230,333
257,948
331,878
287,354
455,642
Net Income from Continuing & Discontinued Operation
-37,460
-40,208
-56,122
-45,146
-37,385
Normalized Income
-36,782.283
-37,363.141
-49,436.491
-9,118.250
2,239.254
Interest Income
--
13
8
--
0
Interest Expense
1,235
2,038
2,146
1,624
3,129
Net Interest Income
-1,222
-2,025
-2,138
-1,624
-3,129
EBIT
-53,314
-55,164
-82,160
-62,263
-49,451
EBITDA
-53,314
-32,525
-66,635
-46,633
-32,100
Reconciled Cost of Revenue
160,262
184,237
212,553
208,975
345,518
Reconciled Depreciation
--
22,639
15,525
15,630
17,351
Net Income from Continuing Operation Net Minority Interest
-37,460
-40,208
-56,122
-45,146
-37,385
Total Unusual Items Excluding Goodwill
-685
-2,874
-7,037
-21,449
-45,907
Total Unusual Items
-685
-2,874
-7,037
-1,508
-45,907
Normalized EBITDA
-52,629
-29,651
-59,598
-45,125
13,807
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7.283
-29.141
-351.491
-5,362.250
-6,282.746
12/31/2022 - 1/4/2000
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