Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
224,385
276,520
353,264
294,467
353,948
Cost of Revenue
209,795
256,065
322,584
273,075
318,582
Gross Profit
14,590
20,455
30,680
21,392
35,366
Operating Expense
21,709
21,132
15,936
114,682
72,860
Operating Income
-7,119
-677
14,744
-93,290
-37,494
Net Non Operating Interest Income Expense
-2,321
-2,157
-2,974
-688
1,260
Pretax Income
-25,162
-8,435
13,356
-92,705
-24,641
Tax Provision
1,162
1,681
2,477
46
4,792
Net Income Common Stockholders
-26,324
-10,116
10,879
-92,751
-29,433
Diluted NI Available to Com Stockholders
-26,324
-10,116
10,879
-92,751
-29,433
Basic EPS
-0.06
-0.02
0.03
-0.22
-0.08
Diluted EPS
-0.06
-0.02
0.03
-0.22
-0.08
Basic Average Shares
413,883.500
412,550
412,550
412,550
367,188
Diluted Average Shares
413,883.500
412,550
412,550
412,550
367,188
Rent Expense Supplemental
--
--
0
10
--
Total Expenses
231,504
277,197
338,520
387,757
391,442
Net Income from Continuing & Discontinued Operation
-26,324
-10,116
10,879
-92,751
-29,433
Normalized Income
-24,634.400
-8,426.400
12,559.397
-92,445.400
-29,587.400
Interest Income
--
1,452
1,128
2,357
5,214
Interest Expense
3,773
3,609
4,102
3,045
3,954
Net Interest Income
-2,321
-2,157
-2,974
-688
1,260
EBIT
-21,389
-4,826
17,458
-89,660
-20,687
EBITDA
-21,389
519
22,714
-84,584
-15,343
Reconciled Cost of Revenue
209,795
256,065
322,584
273,075
318,582
Reconciled Depreciation
--
5,345
5,256
5,076
5,344
Net Income from Continuing Operation Net Minority Interest
-26,324
-10,116
10,879
-92,751
-29,433
Total Unusual Items Excluding Goodwill
-2,112
-2,112
-2,063
-382
193
Total Unusual Items
-2,112
-2,112
-2,063
-382
193
Normalized EBITDA
-19,277
2,631
24,777
-84,202
-15,536
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-422.400
-422.400
-382.603
-76.400
38.600
12/31/2022 - 2/13/2015
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