Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
72,503
47,084
21,109
239,421
326,509
Cost of Revenue
47,541
30,381
14,538
213,046
273,192
Gross Profit
24,962
16,703
6,571
26,375
53,317
Operating Expense
63,952
63,135
28,164
30,121
47,257
Operating Income
-38,990
-46,432
-21,593
-3,746
6,060
Net Non Operating Interest Income Expense
-1,272
4
-306
-1,243
-2,399
Pretax Income
41,849
-47,883
-44,319
2,099
129,351
Tax Provision
-231
-1,213
4,863
-56
7,240
Net Income Common Stockholders
30,577
-59,972
-34,645
2,530
127,293
Diluted NI Available to Com Stockholders
30,577
-59,972
-34,645
2,530
127,293
Basic EPS
0.08
-0.15
-0.09
0.01
0.49
Diluted EPS
0.08
-0.15
-0.09
0.01
0.48
Basic Average Shares
390,451
390,451
390,451
367,723
259,750
Diluted Average Shares
390,451
390,451
390,451
371,996
265,742
Rent Expense Supplemental
--
--
--
1,158
1,718
Total Expenses
111,493
93,516
42,702
243,167
320,449
Net Income from Continuing & Discontinued Operation
30,577
-59,972
-34,645
2,530
127,293
Normalized Income
-19,419
-45,216.315
-32,360.750
-2,187.500
9,000.594
Interest Income
207
59
9
16
176
Interest Expense
1,479
55
315
1,259
2,575
Net Interest Income
-1,272
4
-306
-1,243
-2,399
EBIT
43,328
-47,828
-44,004
3,358
131,926
EBITDA
43,328
-24,676
-22,723
35,816
174,615
Reconciled Cost of Revenue
47,541
30,381
14,538
213,046
273,192
Reconciled Depreciation
--
23,152
21,281
32,458
42,689
Net Income from Continuing Operation Net Minority Interest
42,099
-46,652
-49,181
2,530
127,293
Total Unusual Items Excluding Goodwill
82,024
-1,473
-22,427
6,290
125,306
Total Unusual Items
82,024
-1,473
-22,427
6,290
125,306
Normalized EBITDA
-38,696
-23,203
-296
29,526
49,309
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
20,506
-37.315
-5,606.750
1,572.500
7,013.594
12/31/2022 - 9/29/2005
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