Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,401,120
1,629,766
1,598,068
1,266,376
923,115
Cost of Revenue
1,493,068
1,635,189
1,573,928
1,224,738
889,759
Gross Profit
-91,948
-5,423
24,140
41,638
33,356
Operating Expense
144,326
171,441
99,497
68,249
82,189
Operating Income
-236,274
-176,864
-75,357
-26,611
-48,833
Net Non Operating Interest Income Expense
-14,603
-9,941
5,162
18,001
29,468
Pretax Income
-327,660
-243,616
-326,198
-88,965
13,562
Tax Provision
697
2,634
4,085
7,274
7,828
Net Income Common Stockholders
-327,196
-245,254
-327,547
-95,407
6,180
Diluted NI Available to Com Stockholders
-327,196
-245,254
-327,547
-95,407
6,180
Basic EPS
-0.15
-0.12
-0.15
-0.04
0.00
Diluted EPS
-0.15
-0.12
-0.15
-0.04
0.00
Basic Average Shares
2,123,364.090
2,123,364.090
2,123,364.090
2,123,364.090
2,131,034.483
Diluted Average Shares
2,123,364.090
2,123,364.090
2,123,364.090
2,123,364.090
2,131,034.483
Total Expenses
1,637,394
1,806,630
1,673,425
1,292,987
971,948
Net Income from Continuing & Discontinued Operation
-327,196
-245,254
-327,547
-95,407
6,180
Normalized Income
-269,794
-195,823
-158,286.250
-32,057.500
-8,694
Interest Income
505
1,468
7,695
19,026
30,093
Interest Expense
14,922
11,409
2,193
254
98
Net Interest Income
-14,603
-9,941
5,162
18,001
29,468
EBIT
-312,738
-232,207
-324,005
-88,711
13,660
EBITDA
-312,738
-150,165
-278,182
-67,610
35,244
Reconciled Cost of Revenue
1,493,068
1,635,189
1,573,928
1,224,738
889,759
Reconciled Depreciation
--
82,042
45,823
21,101
21,584
Net Income from Continuing Operation Net Minority Interest
-327,196
-245,254
-327,547
-95,407
6,180
Total Unusual Items Excluding Goodwill
-76,536
-65,908
-225,681
-84,466
19,832
Total Unusual Items
-76,536
-65,908
-225,681
-84,466
19,832
Normalized EBITDA
-236,202
-84,257
-52,501
16,856
15,412
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-19,134
-16,477
-56,420.250
-21,116.500
4,958
12/31/2022 - 1/12/2009
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