Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
223,034
122,789
39,585
45,855
84,719
Cost of Revenue
104,189
68,174
49,652
50,317
68,958
Gross Profit
118,845
54,615
-10,067
-4,462
15,761
Operating Expense
12,092
10,149
7,612
7,599
6,584
Operating Income
106,753
44,466
-17,679
-12,061
9,177
Net Non Operating Interest Income Expense
-6,042
-4,924
-2,684
-1,565
-730
Pretax Income
87,226
25,827
-21,290
-31,970
7,504
Tax Provision
28,092
8,146
-3,788
-7,728
3,844
Net Income Common Stockholders
59,134
17,681
-17,502
-24,242
3,660
Diluted NI Available to Com Stockholders
59,134
17,681
-17,502
-24,242
3,660
Basic EPS
0.52
0.15
-0.15
-0.21
0.03
Diluted EPS
0.52
0.15
-0.15
-0.21
0.03
Basic Average Shares
114,325.97
114,267.02
114,242.02
114,335.18
114,335.18
Diluted Average Shares
114,887.02
114,647.02
114,242.02
114,335.18
114,335.18
Total Operating Income as Reported
92,743
30,456
-18,839
-24,790
9,280
Total Expenses
116,281
78,323
57,264
57,916
75,542
Net Income from Continuing & Discontinued Operation
59,134
17,681
-17,502
-24,242
3,660
Normalized Income
67,867.90
26,500.62
-16,814.74
-10,822.08
3,780
Interest Income
434
313
289
266
84
Interest Expense
6,476
5,237
2,973
1,830
803
Net Interest Income
-6,042
-4,924
-2,684
-1,565
-730
EBIT
93,702
31,064
-18,317
-30,140
8,307
EBITDA
119,544
53,470
-6,657
-19,274
25,421
Reconciled Cost of Revenue
104,189
68,174
49,652
50,317
68,958
Reconciled Depreciation
25,842
22,406
11,660
10,866
17,114
Net Income from Continuing Operation Net Minority Interest
59,134
17,681
-17,502
-24,242
3,660
Total Unusual Items Excluding Goodwill
-12,883
-12,883
-836
-17,698
-150
Total Unusual Items
-12,883
-12,883
-836
-17,698
-150
Normalized EBITDA
132,427
66,353
-5,821
-1,576
25,571
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,149.10
-4,063.38
-148.74
-4,278.08
-30
12/31/2022 - 7/29/2005
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