Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
459,153
637,124
675,230
582,928
598,823
Cost of Revenue
474,261
626,901
668,196
572,599
575,070
Gross Profit
-15,108
10,223
7,034
10,329
23,753
Operating Expense
30,236
29,220
29,468
29,632
29,349
Operating Income
-45,344
-18,997
-22,434
-19,303
-5,596
Net Non Operating Interest Income Expense
-3,821
-3,814
-3,339
-5,256
-4,914
Pretax Income
-46,883
-20,446
-22,040
-33,429
-9,598
Tax Provision
-1,124
-669
-4,349
694
2,043
Net Income Common Stockholders
-45,759
-19,777
-17,691
-34,123
-11,641
Diluted NI Available to Com Stockholders
-45,759
-19,777
-17,691
-34,123
-11,641
Basic EPS
-0.04
-0.02
-0.02
-0.03
-0.01
Diluted EPS
-0.04
-0.02
-0.02
-0.03
-0.01
Basic Average Shares
1,100,000
1,100,000
1,100,000
1,092,000
1,000,000
Diluted Average Shares
1,100,000
1,100,000
1,100,000
1,092,000
1,000,000
Total Operating Income as Reported
-42,507
-16,049
-18,074
-27,222
-4,407
Total Expenses
504,497
656,121
697,664
602,231
604,419
Net Income from Continuing & Discontinued Operation
-45,759
-19,777
-17,691
-34,123
-11,641
Normalized Income
-47,279.648
-21,454.263
-19,664.783
-24,292.520
-11,028.520
Interest Income
541
573
627
926
248
Interest Expense
4,362
4,387
3,966
6,182
5,162
Net Interest Income
-3,821
-3,814
-3,339
-5,256
-4,914
EBIT
-42,521
-16,059
-18,074
-27,247
-4,436
EBITDA
-42,521
20,125
8,271
-5,757
13,012
Reconciled Cost of Revenue
474,261
626,901
668,196
572,599
575,070
Reconciled Depreciation
--
36,184
26,345
21,490
17,448
Net Income from Continuing Operation Net Minority Interest
-45,759
-19,777
-17,691
-34,123
-11,641
Total Unusual Items Excluding Goodwill
1,558
1,734
2,459
-11,171
-696
Total Unusual Items
1,558
1,734
2,459
-11,171
-696
Normalized EBITDA
-44,079
18,391
5,812
5,414
13,708
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
37.352
56.737
485.217
-1,340.520
-83.520
12/31/2022 - 12/15/2017
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