Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
262,579
270,374
260,623
349,194
348,950
Cost of Revenue
118,283
109,929
98,449
132,587
142,629
Gross Profit
144,296
160,445
162,174
216,607
206,321
Operating Expense
115,531
129,755
161,530
173,786
199,893
Operating Income
28,765
30,690
644
42,821
6,428
Net Non Operating Interest Income Expense
7,973
8,385
16,045
15,095
10,022
Pretax Income
15,444
19,524
25,497
60,450
-96,292
Tax Provision
108
1,587
530
5,408
3,589
Net Income Common Stockholders
15,336
17,937
24,967
55,042
-99,881
Average Dilution Earnings
--
--
0
-12,785
0
Diluted NI Available to Com Stockholders
15,336
17,937
24,967
42,257
-99,881
Basic EPS
0.02
0.03
0.05
0.11
-0.16
Diluted EPS
0.02
0.03
0.05
0.08
-0.16
Basic Average Shares
550,931.978
547,514.569
540,566.948
518,070.865
607,170.950
Diluted Average Shares
550,931.978
547,514.569
540,566.948
518,634.007
607,170.950
Total Expenses
233,814
239,684
259,979
306,373
342,522
Net Income from Continuing & Discontinued Operation
15,336
17,937
24,967
55,042
-99,881
Normalized Income
30,043.427
30,062.206
15,932.779
61,089.791
-97,980.500
Interest Income
--
8,603
16,197
15,371
10,379
Interest Expense
630
218
152
276
357
Net Interest Income
7,973
8,385
16,045
15,095
10,022
EBIT
16,074
19,742
25,649
60,726
-95,935
EBITDA
21,263
25,368
32,844
69,076
-87,557
Reconciled Cost of Revenue
118,283
109,929
98,449
132,587
142,629
Reconciled Depreciation
5,189
5,626
7,195
8,350
8,378
Net Income from Continuing Operation Net Minority Interest
15,336
17,937
24,967
55,042
-99,881
Total Unusual Items Excluding Goodwill
-14,811
-13,198
9,226
-6,642
-2,534
Total Unusual Items
-14,811
-13,198
9,226
-6,642
-2,534
Normalized EBITDA
36,074
38,566
23,618
75,718
-85,023
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-103.573
-1,072.794
191.779
-594.209
-633.500
12/31/2022 - 4/27/2023
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