Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
84,966
99,564
113,575
146,317
142,058
Cost of Revenue
63,206
66,102
76,226
86,023
88,788
Gross Profit
21,760
33,462
37,349
60,294
53,270
Operating Expense
49,711
49,863
55,451
65,403
66,188
Operating Income
-27,951
-16,401
-18,102
-5,109
-12,918
Net Non Operating Interest Income Expense
-13,654
-13,828
-8,299
-8,993
-7,297
Pretax Income
-35,160
-3,292
-40,028
-132,059
-56,401
Tax Provision
-2,042
-686
253
2,499
-2,127
Net Income Common Stockholders
-33,118
-2,606
-40,281
-134,558
-54,274
Diluted NI Available to Com Stockholders
-33,118
-2,606
-40,281
-134,558
-54,274
Basic EPS
-0.04
-0.00
-0.05
-0.17
-0.07
Diluted EPS
-0.04
-0.00
-0.05
-0.17
-0.07
Basic Average Shares
770,480.836
770,480.836
770,480.836
770,480.836
770,480.836
Diluted Average Shares
770,480.836
770,480.836
770,480.836
770,480.836
770,480.836
Total Expenses
112,917
115,965
131,677
151,426
154,976
Net Income from Continuing & Discontinued Operation
-33,118
-2,606
-40,281
-134,558
-54,274
Normalized Income
-39,170.795
-23,910.762
-28,895.775
-35,914.440
-19,435.329
Interest Expense
13,657
13,828
8,299
8,993
7,297
Net Interest Income
-13,654
-13,828
-8,299
-8,993
-7,297
EBIT
-21,503
10,536
-31,729
-123,066
-49,104
EBITDA
-21,503
16,942
-24,559
-117,451
-45,800
Reconciled Cost of Revenue
63,206
66,102
76,226
86,023
88,788
Reconciled Depreciation
--
6,406
7,170
5,615
3,304
Net Income from Continuing Operation Net Minority Interest
-33,118
-2,606
-40,281
-134,558
-54,274
Total Unusual Items Excluding Goodwill
6,426
26,913
-13,635
-118,136
-36,204
Total Unusual Items
6,426
26,913
-13,635
-118,136
-36,204
Normalized EBITDA
-27,929
-9,971
-10,924
685
-9,596
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
373.205
5,608.238
-2,249.775
-19,492.440
-1,365.329
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