Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
154,784
130,593
136,109
155,905
177,458
Cost of Revenue
108,354
89,920
107,035
105,707
115,953
Gross Profit
46,430
40,673
29,074
50,198
61,505
Operating Expense
56,793
51,084
60,195
80,695
71,965
Operating Income
-10,363
-10,411
-31,121
-30,497
-10,460
Net Non Operating Interest Income Expense
-1,774
-1,395
-923
-371
-654
Pretax Income
-8,352
-8,380
-29,199
-27,606
-5,818
Tax Provision
87
133
174
2,972
153
Net Income Common Stockholders
-8,384
-7,713
-27,020
-30,532
-6,825
Diluted NI Available to Com Stockholders
-8,384
-7,713
-27,020
-30,532
-6,825
Basic EPS
-0.02
-0.02
-0.08
-0.09
-0.02
Diluted EPS
-0.02
-0.02
-0.08
-0.09
-0.02
Basic Average Shares
431,516.790
361,899.997
344,994.761
326,895.075
326,555.024
Diluted Average Shares
431,516.790
361,899.997
344,994.761
326,895.075
326,555.024
Total Expenses
165,147
141,004
167,230
186,402
187,918
Net Income from Continuing & Discontinued Operation
-8,384
-7,713
-27,020
-30,532
-6,825
Normalized Income
-9,483.695
-8,824.385
-27,534.360
-29,928.295
-6,101.890
Interest Income
369
77
185
321
84
Interest Expense
2,143
1,472
1,108
692
738
Net Interest Income
-1,774
-1,395
-923
-371
-654
EBIT
-6,209
-6,908
-28,091
-26,914
-5,080
EBITDA
-6,209
-2,237
-22,402
-20,814
1,338
Reconciled Cost of Revenue
108,354
89,920
107,035
105,707
115,953
Reconciled Depreciation
--
4,671
5,689
6,100
6,418
Net Income from Continuing Operation Net Minority Interest
-8,384
-7,713
-27,020
-30,532
-6,825
Total Unusual Items Excluding Goodwill
1,317
1,331
616
-723
-866
Total Unusual Items
1,317
1,331
616
-723
-866
Normalized EBITDA
-7,526
-3,568
-23,018
-20,091
2,204
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
217.305
219.615
101.640
-119.295
-142.890
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