Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
49,431
49,962
50,875
420,436
315,701
Cost of Revenue
27,803
22,647
19,252
382,248
277,161
Gross Profit
21,628
27,315
31,623
38,188
38,540
Operating Expense
30,631
32,725
33,659
28,973
28,790
Operating Income
-9,003
-5,410
-2,036
9,215
9,750
Net Non Operating Interest Income Expense
2,062
3,189
8,540
5,844
4,622
Pretax Income
-81,307
-71,222
-27,483
-6,419
12,089
Tax Provision
2,074
2,994
2,498
4,059
4,785
Net Income Common Stockholders
-83,762
-75,841
-33,712
-13,389
7,313
Diluted NI Available to Com Stockholders
-83,762
-75,841
-33,712
-13,389
7,313
Basic EPS
-0.03
-0.03
-0.01
-0.01
0.00
Diluted EPS
-0.03
-0.03
-0.01
-0.01
0.00
Basic Average Shares
2,434,136
2,434,136
2,434,136
2,434,136
2,434,136
Diluted Average Shares
2,434,136
2,434,136
2,434,136
2,434,136
2,434,136
Total Operating Income as Reported
-79,572
-70,304
-26,712
-5,591
12,990
Total Expenses
58,434
55,372
52,911
411,221
305,951
Net Income from Continuing & Discontinued Operation
-83,762
-75,841
-33,712
-13,389
7,313
Normalized Income
-28,570.250
-23,192.750
-2,102.020
5,127.500
8,264.592
Interest Income
3,797
4,107
9,311
6,672
5,523
Interest Expense
1,735
918
771
828
901
Net Interest Income
2,062
3,189
8,540
5,844
4,622
EBIT
-79,572
-70,304
-26,712
-5,591
12,990
EBITDA
-79,572
-51,056
-8,646
13,055
32,343
Reconciled Cost of Revenue
27,803
22,647
19,252
382,248
277,161
Reconciled Depreciation
18,066
19,248
18,066
18,646
19,353
Net Income from Continuing Operation Net Minority Interest
-83,381
-74,216
-29,981
-10,468
7,313
Total Unusual Items Excluding Goodwill
-73,081
-68,031
-33,388
-20,794
-1,575
Total Unusual Items
-73,081
-68,031
-33,388
-20,794
-1,575
Normalized EBITDA
-6,491
16,975
24,742
33,849
33,918
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-18,270.250
-17,007.750
-8,347
-5,198.500
-623.408
12/31/2022 - 7/13/2012
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