Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
428,802
315,225
664,688
493,060
499,024
Cost of Revenue
375,077
277,246
598,552
430,109
418,801
Gross Profit
53,725
37,979
66,136
62,951
80,223
Operating Expense
86,034
80,831
92,477
65,031
85,539
Operating Income
-32,309
-42,852
-26,341
-2,080
-5,316
Net Non Operating Interest Income Expense
-4,367
-3,417
-9,004
-7,773
-3,843
Pretax Income
-36,428
-46,225
-33,793
-8,917
-7,625
Tax Provision
18
18
0
0
0
Net Income Common Stockholders
-36,446
-46,243
-33,793
-8,917
-7,625
Diluted NI Available to Com Stockholders
-36,446
-46,243
-33,793
-8,917
-7,625
Basic EPS
-0.04
-0.05
-0.04
-0.01
-0.01
Diluted EPS
-0.04
-0.05
-0.04
-0.01
-0.01
Basic Average Shares
899,846
899,846
899,846
886,398
818,042
Diluted Average Shares
899,846
899,846
899,846
886,398
818,042
Total Expenses
461,111
358,077
691,029
495,140
504,340
Net Income from Continuing & Discontinued Operation
-36,446
-46,243
-33,793
-8,917
-7,625
Normalized Income
-36,460.400
-46,260.863
-33,894
-8,895
-7,714
Interest Income
630
380
1,396
800
646
Interest Expense
4,997
3,797
10,400
8,573
4,489
Net Interest Income
-4,367
-3,417
-9,004
-7,773
-3,843
EBIT
-31,431
-42,428
-23,393
-344
-3,136
EBITDA
-31,431
-26,924
-9,046
11,016
9,294
Reconciled Cost of Revenue
375,077
277,246
598,552
430,109
418,801
Reconciled Depreciation
--
15,504
14,347
11,360
12,430
Net Income from Continuing Operation Net Minority Interest
-36,446
-46,243
-33,793
-8,917
-7,625
Total Unusual Items Excluding Goodwill
24
24
101
-22
89
Total Unusual Items
24
24
101
-22
89
Normalized EBITDA
-31,455
-26,948
-9,147
11,038
9,205
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
9.600
6.137
0
0
0
12/31/2022 - 3/14/2000
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