Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
587,871
566,929
466,031
561,011
556,679
Cost of Revenue
517,286
501,287
408,597
491,313
471,308
Gross Profit
70,585
65,642
57,434
69,698
85,371
Operating Expense
77,768
82,093
86,992
88,504
96,157
Operating Income
-7,183
-16,451
-29,558
-18,806
-10,786
Net Non Operating Interest Income Expense
-12,057
-12,212
-12,602
-10,294
-3,924
Pretax Income
-45,944
-57,834
-66,505
-33,519
-28,809
Tax Provision
-1,630
-8,489
-2,956
1,902
4,210
Net Income Common Stockholders
-44,314
-49,345
-63,549
-41,229
-35,882
Diluted NI Available to Com Stockholders
-44,314
-49,345
-63,549
-41,229
-35,882
Basic EPS
-0.22
-0.25
-0.32
-0.29
-0.27
Diluted EPS
-0.22
-0.25
-0.32
-0.29
-0.27
Basic Average Shares
203,090.626
199,888
196,569.271
142,655.641
134,431.978
Diluted Average Shares
203,090.626
199,888
196,569.271
142,655.641
134,431.978
Total Expenses
595,054
583,380
495,589
579,817
567,465
Net Income from Continuing & Discontinued Operation
-44,314
-49,345
-63,549
-41,229
-35,882
Normalized Income
-26,649.744
-9,891.588
-47,689.137
-43,929
-35,935.250
Interest Income
636
643
701
410
325
Interest Expense
12,693
12,855
13,303
10,704
4,249
Net Interest Income
-12,057
-12,212
-12,602
-10,294
-3,924
EBIT
-33,251
-44,979
-53,202
-22,815
-24,560
EBITDA
-33,251
-38,850
-45,374
5,715
2,563
Reconciled Cost of Revenue
517,286
501,287
408,597
491,313
471,308
Reconciled Depreciation
28,073
6,129
7,828
28,530
27,123
Net Income from Continuing Operation Net Minority Interest
-44,314
-49,345
-63,549
-41,229
-35,882
Total Unusual Items Excluding Goodwill
-18,314
-18,712
-7,720
3,600
71
Total Unusual Items
5,174
4,776
763
3,600
71
Normalized EBITDA
-38,425
-43,626
-46,137
2,115
2,492
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-649.744
-2,746.588
-343.137
900
17.750
12/31/2022 - 11/16/2010
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