Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
64,579,112.65
70,347,049.95
82,582,273.12
129,497,674.19
128,998,111.55
Cost of Revenue
63,379,049
69,777,399.59
76,439,845.70
105,492,339.66
109,164,093.98
Gross Profit
1,200,063.65
569,650.36
6,142,427.42
24,005,334.54
19,834,017.57
Operating Expense
5,449,180.19
5,121,050.31
7,227,983.47
10,032,338.37
7,690,845.25
Operating Income
-4,249,116.55
-4,551,399.95
-1,085,556.05
13,972,996.17
12,143,172.32
Net Non Operating Interest Income Expense
-633,155.54
-574,603.64
13,661.32
958,849.96
278,802.97
Pretax Income
-8,640,211.89
-7,561,633.67
-10,205,897.80
11,989,167.99
16,404,591.12
Tax Provision
-885,550.89
-1,051,919.20
-1,553,872.38
1,302,510.38
1,641,759.04
Net Income Common Stockholders
-7,534,302.92
-6,419,556.84
-8,592,102.40
10,751,425.56
14,811,576.80
Basic EPS
-1.00
-0.85
-1.14
1.42
1.95
Diluted EPS
-1.00
-0.85
-1.14
1.42
1.95
Basic Average Shares
7,533,241.89
7,552,419.82
7,536,931.93
7,571,426.45
7,595,680.41
Diluted Average Shares
7,533,241.89
7,552,419.82
7,536,931.93
7,571,426.45
7,595,680.41
Total Operating Income as Reported
-8,540,013.06
-7,344,448.98
-9,754,955.07
12,113,170.09
16,657,650.68
Rent Expense Supplemental
--
--
--
--
1,208,576.38
Total Expenses
68,828,229.20
74,898,449.90
83,667,829.17
115,524,678.03
116,854,939.23
Net Income from Continuing & Discontinued Operation
-7,534,302.92
-6,419,556.84
-8,592,102.40
10,751,425.56
14,811,576.80
Normalized Income
-5,344,823.76
-3,773,666.26
-921,446.12
17,140,328.57
16,843,291.98
Interest Income
471,191.72
491,872.57
950,045.46
1,520,703.94
715,191.63
Interest Expense
1,039,425.11
988,119.42
845,699.08
515,869.77
474,656.55
Net Interest Income
-633,155.54
-574,603.64
13,661.32
958,849.96
278,802.97
EBIT
-7,600,786.79
-6,573,514.25
-9,360,198.72
12,505,037.76
16,879,247.68
EBITDA
706,410.69
1,423,157.61
-2,717,171.21
17,230,217.85
20,375,912.10
Reconciled Cost of Revenue
63,379,049
69,777,399.59
76,439,845.70
105,492,339.66
109,164,093.98
Reconciled Depreciation
8,307,197.48
7,996,671.86
6,643,027.51
4,725,180.09
3,496,664.42
Net Income from Continuing Operation Net Minority Interest
-7,534,302.92
-6,419,556.84
-8,592,102.40
10,751,425.56
14,811,576.80
Total Unusual Items Excluding Goodwill
-2,439,508.81
-3,073,445.92
-9,048,278.32
-7,167,594.80
-2,257,660.10
Total Unusual Items
-2,439,508.81
-3,073,445.92
-9,048,278.32
-7,167,594.80
-2,257,660.10
Normalized EBITDA
3,145,919.50
4,496,603.53
6,331,107.11
24,397,812.65
22,633,572.20
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-250,029.66
-427,555.33
-1,377,622.04
-778,691.78
-225,944.91
12/31/2022 - 4/11/2012
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