Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
82,601
85,900
85,217
107,765
175,923
Cost of Revenue
62,086
71,566
68,353
78,543
84,248
Gross Profit
20,515
14,334
16,864
29,222
91,675
Operating Expense
38,399
36,984
28,017
10,774
30,267
Operating Income
-17,884
-22,650
-11,153
18,448
61,408
Net Non Operating Interest Income Expense
-2,821
-2,660
-1,630
-1,585
-1,713
Pretax Income
-21,902
-26,997
-12,939
19,384
55,771
Tax Provision
-759
-455
968
8,442
20,574
Net Income Common Stockholders
-19,485
-22,040
4,892
16,079
30,629
Average Dilution Earnings
--
--
2,716
3,226
1,660
Diluted NI Available to Com Stockholders
-19,485
-22,040
4,892
19,305
32,289
Basic EPS
-0.13
-0.14
0.03
0.14
0.24
Diluted EPS
-0.13
-0.14
0.03
0.13
0.22
Basic Average Shares
152,899
152,899
145,338
128,332.200
122,745.440
Diluted Average Shares
152,899
152,899
145,338
151,699.520
144,361.200
Rent Expense Supplemental
--
--
--
222
540
Total Expenses
100,485
108,550
96,370
89,317
114,515
Net Income from Continuing & Discontinued Operation
-19,485
-22,040
4,892
18,633
29,217
Normalized Income
-17,179.755
-20,288.033
-10,215.775
16,251.420
30,803.582
Interest Income
--
160
566
443
79
Interest Expense
2,981
2,820
2,196
2,028
1,792
Net Interest Income
-2,821
-2,660
-1,630
-1,585
-1,713
EBIT
-18,921
-24,177
-10,743
21,412
57,563
EBITDA
-18,921
-20,235
-7,590
25,474
61,087
Reconciled Cost of Revenue
62,086
71,566
68,353
78,543
84,248
Reconciled Depreciation
--
3,942
3,153
4,062
3,524
Net Income from Continuing Operation Net Minority Interest
-19,485
-22,040
-12,416
16,208
29,217
Total Unusual Items Excluding Goodwill
-2,388
-1,782
-2,635
-52
-2,514
Total Unusual Items
-2,388
-1,782
-2,635
-52
-2,514
Normalized EBITDA
-16,533
-18,453
-4,955
25,526
63,601
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-82.755
-30.033
-434.775
-8.580
-927.418
12/31/2022 - 2/1/2007
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