Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,621,000
6,397,000
6,292,000
6,120,000
5,040,000
Cost of Revenue
3,122,000
2,916,000
2,626,000
3,543,000
3,961,000
Gross Profit
3,500,000
3,481,000
3,666,000
2,577,000
1,078,000
Operating Expense
3,070,000
3,022,000
3,036,000
3,583,000
4,157,000
Operating Income
430,000
459,000
630,000
-1,006,000
-3,079,000
Net Non Operating Interest Income Expense
18,000
11,000
22,000
17,000
-5,000
Pretax Income
616,000
958,000
565,000
-3,563,000
-4,869,000
Tax Provision
-72,000
34,000
-332,000
47,000
25,000
Net Income Common Stockholders
688,000
923,000
898,000
-3,611,000
-4,895,000
Diluted NI Available to Com Stockholders
688,000
923,000
898,000
-3,611,000
-4,895,000
Basic EPS
13.70
18.38
17.90
-76.25
-112.26
Diluted EPS
13.70
18.38
17.90
-76.25
-112.26
Basic Average Shares
50,264.50
50,236
50,182
47,360.59
43,602.74
Diluted Average Shares
50,308.08
50,236
50,182
47,360.59
43,602.74
Total Operating Income as Reported
430,000
459,000
629,000
-1,005,000
-3,079,000
Total Expenses
6,192,000
5,938,000
5,662,000
7,126,000
8,118,000
Net Income from Continuing & Discontinued Operation
688,000
923,000
898,000
-3,611,000
-4,895,000
Normalized Income
696,400
588,492
981,609.40
-1,985,183.60
-4,609,744.40
Interest Income
21,000
16,000
30,000
25,000
5,000
Interest Expense
3,000
5,000
8,000
8,000
10,000
Net Interest Income
18,000
11,000
22,000
17,000
-5,000
EBIT
619,000
963,000
573,000
-3,555,000
-4,859,000
EBITDA
907,000
1,228,000
829,000
-2,851,000
-4,122,000
Reconciled Cost of Revenue
3,122,000
2,916,000
2,626,000
3,543,000
3,961,000
Reconciled Depreciation
288,000
265,000
256,000
704,000
737,000
Net Income from Continuing Operation Net Minority Interest
688,000
923,000
898,000
-3,611,000
-4,895,000
Total Unusual Items Excluding Goodwill
-14,000
347,000
-119,000
-2,314,000
-406,000
Total Unusual Items
-14,000
347,000
-119,000
-2,314,000
-406,000
Normalized EBITDA
921,000
881,000
948,000
-537,000
-3,716,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,600
12,492
-35,390.60
-688,183.60
-120,744.40
12/31/2022 - 3/18/2009
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