Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
57,806
61,586
62,507
106,944
53,883
Cost of Revenue
55,335
59,860
61,684
75,380
46,243
Gross Profit
2,471
1,726
823
31,564
7,640
Operating Expense
13,820
13,284
13,540
13,023
12,383
Operating Income
-11,349
-11,558
-12,717
18,541
-4,743
Net Non Operating Interest Income Expense
-1,807
-899
791
-4,088
-4,622
Other Income Expense
-7,526
-6,724
-789
-661
6,349
Pretax Income
-20,682
-19,181
-12,715
13,792
-3,016
Tax Provision
-800
-795
68
43
-2,222
Net Income Common Stockholders
-19,873
-18,372
-12,777
13,759
-938
Diluted NI Available to Com Stockholders
-19,873
-18,372
-12,777
13,759
-938
Basic EPS
-0.10
-0.09
-0.06
0.08
-0.01
Diluted EPS
-0.10
-0.09
-0.06
0.08
-0.01
Basic Average Shares
204,282.5000
202,960
202,142
178,903
137,821
Diluted Average Shares
204,282.5000
202,960
202,142
179,026
137,821
Total Operating Income as Reported
-21,346
-21,555
-12,717
18,541
-4,743
Total Expenses
69,155
73,144
75,224
88,403
58,626
Net Income from Continuing & Discontinued Operation
-19,873
-18,372
-12,777
13,759
-938
Normalized Income
-10,440.5378
-10,233.8873
-11,366.9190
16,365.8471
184.5980
Interest Income
495
479
1,306
1,177
480
Interest Expense
2,031
1,107
425
5,265
5,102
Net Interest Income
-1,807
-899
791
-4,088
-4,622
EBIT
-18,651
-18,074
-12,290
19,057
2,086
EBITDA
-16,909
-16,567
-7,573
25,288
6,391
Reconciled Cost of Revenue
55,335
59,860
61,684
75,380
46,243
Reconciled Depreciation
1,742
1,507
4,717
6,231
4,305
Net Income from Continuing Operation Net Minority Interest
-19,873
-18,372
-12,777
13,759
-938
Total Unusual Items Excluding Goodwill
-9,812
-8,490
-1,905
-2,615
-1,516
Total Unusual Items
-9,812
-8,490
-1,905
-2,615
-1,516
Normalized EBITDA
-7,097
-8,077
-5,668
27,903
7,907
Tax Rate for Calcs
0
0
0.0003
0
0.0003
Tax Effect of Unusual Items
-379.5378
-351.8873
-494.9190
-8.1529
-393.4020
12/31/2022 - 8/13/1996
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