Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
90,977
74,942
80,763
193,179
261,993
Cost of Revenue
72,060
57,730
70,071
191,653
218,706
Gross Profit
18,917
17,212
10,692
1,526
43,287
Operating Expense
22,823
24,164
20,899
26,712
27,640
Operating Income
-3,906
-6,952
-10,207
-25,186
15,647
Net Non Operating Interest Income Expense
927
712
-417
-4,238
-2,742
Other Income Expense
2,126
678
-147
-11,651
-895
Pretax Income
-853
-5,562
-10,771
-41,075
12,010
Tax Provision
62
22
1,806
-6,924
-5,568
Net Income Common Stockholders
-947
867
-13,598
-26,629
22,066
Diluted NI Available to Com Stockholders
-947
867
-13,598
-26,629
22,066
Basic EPS
-0.10
0.09
-1.35
2.63
2.16
Diluted EPS
-0.10
0.09
-1.35
2.63
2.12
Basic Average Shares
9,211.75
9,643
10,106
10,140
10,230
Diluted Average Shares
9,281.50
9,643
10,106
10,140
10,410
Total Operating Income as Reported
-2,489
-7,027
-10,802
-37,430
14,543
Total Expenses
94,883
81,894
90,970
218,365
246,346
Net Income from Continuing & Discontinued Operation
-947
867
-13,598
-26,629
22,066
Normalized Income
-1,765.20
-5,528.18
-12,134.50
-23,976.24
18,397.06
Interest Expense
318
--
418
4,238
2,742
Net Interest Income
927
712
-417
-4,238
-2,742
EBIT
-3,906
-6,952
-10,207
-36,837
14,752
EBITDA
793
-2,766
-5,628
-29,171
23,026
Reconciled Cost of Revenue
72,060
57,730
70,071
191,653
218,706
Reconciled Depreciation
4,699
4,186
4,579
7,666
8,274
Net Income from Continuing Operation Net Minority Interest
-915
-5,584
-12,577
-34,151
17,578
Total Unusual Items Excluding Goodwill
1,417
-75
-595
-12,244
-1,104
Total Unusual Items
1,417
-75
-595
-12,244
-1,104
Normalized EBITDA
-624
-2,691
-5,033
-16,927
24,130
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
566.80
-19.18
-152.50
-2,069.24
-284.94
12/31/2022 - 3/17/1980
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