Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
273,373
285,232
122,312
125,102
59,223
Cost of Revenue
188,821
200,752
92,658
52,829
37,388
Gross Profit
84,552
84,480
29,654
72,273
21,835
Operating Expense
101,062
78,071
62,580
51,337
61,927
Operating Income
-16,510
6,409
-32,926
20,936
-40,092
Net Non Operating Interest Income Expense
3,624
2,271
11,218
12,359
-990
Other Income Expense
-18,210
22,631
-16,439
34,131
-86,068
Pretax Income
-31,096
31,311
-38,147
67,426
-127,150
Tax Provision
-3,914
6,841
-3,449
-1,504
-16,211
Net Income Common Stockholders
-17,837
21,682
-36,057
55,140
-133,035
Average Dilution Earnings
--
--
0
-1,932
0
Diluted NI Available to Com Stockholders
-17,837
21,682
-36,057
53,208
-133,035
Basic EPS
-0.18
0.23
-0.36
0.73
-3.13
Diluted EPS
-0.19
0.22
-0.36
0.58
-3.13
Basic Average Shares
96,850.7980
96,293.7640
99,213.8350
75,296.0250
42,460.5040
Diluted Average Shares
97,114.4040
97,158.2190
99,213.8350
92,411.8180
42,460.5040
Total Operating Income as Reported
-16,510
6,409
-32,926
20,936
-40,092
Total Expenses
289,883
278,823
155,238
104,166
99,315
Net Income from Continuing & Discontinued Operation
-17,837
21,682
-36,057
67,060
-125,065
Normalized Income
-3,881.4871
2,431.6000
-21,713.5800
44,817.7228
-13,183.8700
Interest Income
11,237
11,260
17,682
14,422
5,442
Interest Expense
7,613
8,989
6,464
2,063
6,432
Net Interest Income
3,624
2,271
11,218
12,359
-990
EBIT
-23,483
40,300
-31,683
69,489
-120,718
EBITDA
-23,483
83,648
1,891
84,217
-107,204
Reconciled Cost of Revenue
188,821
200,752
92,658
52,829
37,388
Reconciled Depreciation
43,656
43,348
33,574
14,728
13,514
Net Income from Continuing Operation Net Minority Interest
-17,837
21,682
-36,057
67,060
-125,065
Total Unusual Items Excluding Goodwill
-15,965
24,680
-15,762
29,964
-128,599
Total Unusual Items
-15,965
24,680
-15,762
29,964
-128,599
Normalized EBITDA
-7,518
58,968
17,653
54,253
21,395
Tax Rate for Calcs
0.0001
0.0002
0.0001
0.0003
0.0001
Tax Effect of Unusual Items
-2,009.4871
5,429.6000
-1,418.5800
7,721.7228
-16,717.8700
12/31/2022 - 12/16/2002
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