Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31,436
32,838
32,297
39,884
47,734
Cost of Revenue
26,399
27,602
28,367
31,324
36,433
Gross Profit
5,037
5,236
3,930
8,560
11,301
Operating Expense
14,229
14,693
15,110
15,393
18,299
Operating Income
-9,192
-9,457
-11,180
-6,833
-6,998
Net Non Operating Interest Income Expense
-2,607
-2,867
-2,954
-3,805
-3,979
Pretax Income
-11,279
-12,258
-13,695
-9,756
-10,246
Tax Provision
-1,732
-2,133
-5,335
-1,313
-1,579
Net Income Common Stockholders
-9,547
-10,125
-8,360
-8,443
-8,667
Diluted NI Available to Com Stockholders
-9,547
-10,125
-8,360
-8,443
-8,667
Basic EPS
-0.02
-0.02
-0.02
-0.02
-0.02
Diluted EPS
-0.02
-0.02
-0.02
-0.02
-0.02
Basic Average Shares
435,958.192
435,958.192
430,877.279
426,589.595
426,589.595
Diluted Average Shares
435,958.192
435,958.192
430,877.279
426,589.595
426,589.595
Total Expenses
40,628
42,295
43,477
46,717
54,732
Net Income from Continuing & Discontinued Operation
-9,547
-10,125
-8,360
-8,443
-8,667
Normalized Income
-9,536.843
-9,825.991
-8,432.032
-8,264.724
-8,517.277
Interest Income
60
88
325
425
609
Interest Expense
2,667
2,955
3,279
4,230
4,588
Net Interest Income
-2,607
-2,867
-2,954
-3,805
-3,979
EBIT
-8,612
-9,303
-10,416
-5,526
-5,658
EBITDA
8,230
8,133
3,915
6,952
6,991
Reconciled Cost of Revenue
26,399
27,602
28,367
31,324
36,433
Reconciled Depreciation
16,842
17,436
14,331
12,478
12,649
Net Income from Continuing Operation Net Minority Interest
-9,547
-10,125
-8,360
-8,443
-8,667
Total Unusual Items Excluding Goodwill
-12
-362
118
-206
-177
Total Unusual Items
-12
-362
118
-206
-177
Normalized EBITDA
8,242
8,495
3,797
7,158
7,168
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1.843
-62.991
45.968
-27.724
-27.277
12/31/2022 - 10/24/2019
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