Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
242,190
180,185
111,646
147,225
162,101
Cost of Revenue
184,136
133,422
86,013
127,496
135,417
Gross Profit
58,054
46,763
25,633
19,729
26,684
Operating Expense
58,394
54,579
63,730
81,470
67,827
Operating Income
-340
-7,816
-38,097
-61,741
-41,143
Net Non Operating Interest Income Expense
-4,992
-4,749
-5,493
-3,333
-1,289
Other Income Expense
1,187
-2,323
-5,809
-136,323
-22,045
Pretax Income
-4,145
-14,888
-49,399
-201,397
-64,477
Tax Provision
-8,604
-10,413
6,465
-8,606
14,523
Net Income Common Stockholders
15,479
6,964
-42,891
-178,074
-56,153
Diluted NI Available to Com Stockholders
15,479
6,964
-42,891
-178,074
-56,153
Basic EPS
0.09
0.04
-0.31
-2.74
-0.89
Diluted EPS
0.09
0.04
-0.31
-2.74
-0.89
Basic Average Shares
171,073.8960
170,219.9080
137,687.1560
64,889.1960
62,783.4670
Diluted Average Shares
175,140.8360
174,286.8480
137,687.1560
64,889.1960
62,783.4670
Total Operating Income as Reported
-340
-7,816
-40,036
-85,802
-36,839
Total Expenses
242,530
188,001
149,743
208,966
203,244
Net Income from Continuing & Discontinued Operation
15,479
6,964
-42,891
-182,599
-68,570
Normalized Income
15,572.6000
8,482.8904
-38,349.8730
-60,754.0388
-56,465.7870
Interest Expense
4,992
4,749
5,493
3,333
1,289
Net Interest Income
-4,992
-4,749
-5,493
-3,333
-1,289
EBIT
847
-10,139
-43,906
-198,064
-63,188
EBITDA
8,720
-3,383
-38,372
-192,216
-59,448
Reconciled Cost of Revenue
184,136
133,422
86,013
127,496
135,417
Reconciled Depreciation
7,873
6,756
5,534
5,848
3,740
Net Income from Continuing Operation Net Minority Interest
15,479
6,964
-42,891
-182,599
-68,570
Total Unusual Items Excluding Goodwill
-156
-2,052
-6,135
-127,284
-16,346
Total Unusual Items
-156
-2,052
-6,135
-127,284
-16,346
Normalized EBITDA
8,876
-1,331
-32,237
-64,932
-43,102
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0.0003
Tax Effect of Unusual Items
-62.4000
-533.1096
-1,593.8730
-5,439.0388
-4,241.7870
12/31/2022 - 8/20/2021
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