Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
503,971
503,594
244,646
191,062
256,591
Cost of Revenue
467,939
458,932
178,838
89,395
123,133
Gross Profit
36,032
44,662
65,808
101,667
133,458
Operating Expense
55,535
69,817
74,941
63,975
34,839
Operating Income
-19,503
-25,155
-9,133
37,692
98,619
Net Non Operating Interest Income Expense
-4,331
-3,995
-1,898
211
-1,330
Pretax Income
-48,018
-73,416
-37,846
14,899
81,172
Tax Provision
1,493
1,373
1,444
2,341
12,669
Net Income Common Stockholders
-47,846
-73,213
-37,960
12,558
68,503
Diluted NI Available to Com Stockholders
-47,846
-73,213
-37,960
12,558
68,503
Basic EPS
-0.01
-0.05
-0.03
0.01
0.07
Diluted EPS
-0.01
-0.05
-0.03
0.01
0.07
Basic Average Shares
1,521,362
1,485,136
1,485,136
1,211,389
969,474
Diluted Average Shares
1,521,362
1,485,136
1,485,136
1,211,389
969,474
Rent Expense Supplemental
--
--
--
1,760
2,196
Total Expenses
523,474
528,749
253,779
153,370
157,972
Net Income from Continuing & Discontinued Operation
-47,846
-73,213
-37,960
12,558
68,503
Normalized Income
-28,947.500
-26,052
-15,391.500
33,878.532
75,034.716
Interest Income
218
56
3,100
2,835
308
Interest Expense
4,549
4,051
4,998
2,624
1,638
Net Interest Income
-4,331
-3,995
-1,898
211
-1,330
EBIT
-43,469
-69,365
-32,848
17,523
82,810
EBITDA
-37,770
-61,621
-26,349
22,545
87,496
Reconciled Cost of Revenue
467,939
458,932
178,838
89,395
123,133
Reconciled Depreciation
5,699
7,744
6,499
5,022
4,686
Net Income from Continuing Operation Net Minority Interest
-47,846
-73,213
-37,960
12,558
68,503
Total Unusual Items Excluding Goodwill
-25,198
-46,904
-26,946
-25,295
-7,739
Total Unusual Items
-13,215
-34,921
-24,587
-25,295
-7,739
Normalized EBITDA
-24,555
-26,700
-1,762
47,840
95,235
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-6,299.500
-11,726
-6,736.500
-3,974.468
-1,207.284
12/31/2022 - 10/17/2022
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