Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
75,962
71,658
51,134
56,889
78,043
Cost of Revenue
28,139
31,113
25,363
35,553
51,536
Gross Profit
47,823
40,545
25,771
21,336
26,507
Operating Expense
48,050
47,849
39,104
46,837
78,188
Operating Income
-227
-7,304
-13,333
-25,501
-51,681
Net Non Operating Interest Income Expense
444
983
3,074
1,272
176
Other Income Expense
366
-92
-2,550
-24,161
955
Pretax Income
583
-6,413
-12,809
-48,390
-50,550
Tax Provision
559
14
132
506
367
Net Income Common Stockholders
24
-6,427
-12,941
-48,896
-50,917
Average Dilution Earnings
--
--
--
--
0
Diluted NI Available to Com Stockholders
24
-6,427
-12,941
-48,896
-50,917
Basic EPS
0.00
-0.11
-0.24
-0.92
-0.96
Diluted EPS
-0.01
-0.11
-0.24
-0.92
-0.96
Basic Average Shares
58,520.5000
57,664
54,480
53,044
52,787
Diluted Average Shares
58,686.5000
57,664
54,480
53,044
52,787
Total Operating Income as Reported
-227
-7,304
-13,333
-44,471
-55,284
Total Expenses
76,189
78,962
64,467
82,390
129,724
Net Income from Continuing & Discontinued Operation
24
-6,427
-12,941
-48,896
-50,917
Normalized Income
-80.4000
-6,496.5200
-12,906.2400
-34,077.9700
-52,339.7900
Interest Income
--
983
3,074
1,272
176
Net Interest Income
444
983
3,074
1,272
176
EBIT
-227
-7,304
-13,333
-25,501
-51,681
EBITDA
15,381
7,371
6,136
-2,100
-11,691
Reconciled Cost of Revenue
28,139
31,113
25,363
35,553
51,536
Reconciled Depreciation
15,608
14,675
19,469
23,401
39,990
Net Income from Continuing Operation Net Minority Interest
24
-6,427
-12,941
-48,896
-50,917
Total Unusual Items Excluding Goodwill
174
88
-44
-18,757
1,801
Total Unusual Items
174
88
-44
-18,757
1,801
Normalized EBITDA
15,207
7,283
6,180
16,657
-13,492
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
69.6000
18.4800
-9.2400
-3,938.9700
378.2100
12/31/2022 - 1/8/2020
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