Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
--
--
82,087
110,280
54,828
Cost of Revenue
--
--
91,119
78,927
59,458
Gross Profit
--
--
-9,032
31,353
-4,630
Operating Expense
25,258
9,978
9,238
12,551
17,209
Operating Income
-25,258
-9,978
-18,270
18,802
-21,839
Net Non Operating Interest Income Expense
-1,350
-434
-11,376
-9,710
-7,240
Other Income Expense
51,368
5,721
7,026
360
-721
Pretax Income
24,760
-4,691
-22,620
9,452
-29,800
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
61,299
11,874
-22,620
9,452
-29,800
Basic EPS
0.07
0.01
-0.04
0.02
-0.06
Diluted EPS
0.07
0.01
-0.04
0.02
-0.06
Basic Average Shares
1,572,185.8340
1,698,808.6470
527,165.8260
472,600
496,666.6670
Diluted Average Shares
2,495,026.0760
1,698,808.6470
527,165.8260
472,600
496,666.6670
Net Income from Continuing & Discontinued Operation
61,299
11,874
-22,620
9,452
-29,800
Normalized Income
24,760
-4,691
-22,620
9,452
-29,800
Interest Income
2,408
1,742
1,837
1,168
83
Interest Expense
3,861
2,175
12,907
10,449
6,811
Net Interest Income
-1,350
-434
-11,376
-9,710
-7,240
EBIT
28,621
-2,516
-9,713
19,901
-22,989
EBITDA
31,197
-833
-8,425
20,015
-22,900
Reconciled Cost of Revenue
--
--
91,119
78,927
59,458
Reconciled Depreciation
2,576
1,683
1,288
114
89
Net Income from Continuing Operation Net Minority Interest
24,760
-4,691
-22,620
9,452
-29,800
Normalized EBITDA
31,197
-833
-8,425
20,015
-22,900
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/2/2021
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