Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
92,142
90,348
114,014
87,610
56,373
Cost of Revenue
63,130
60,180
71,675
57,342
37,911
Gross Profit
29,012
30,168
42,339
30,268
18,462
Operating Expense
44,990
41,823
38,675
28,475
23,130
Operating Income
-15,978
-11,655
3,664
1,793
-4,668
Net Non Operating Interest Income Expense
-2,435
-2,564
-1,808
-1,398
-504
Pretax Income
-14,168
-9,974
715
1,157
-3,954
Tax Provision
281
753
3,691
556
224
Net Income Common Stockholders
-14,451
-10,727
-2,967
603
-4,182
Diluted NI Available to Com Stockholders
-14,451
-10,727
-2,967
603
-4,182
Basic EPS
-0.23
-0.18
-0.05
0.01
-0.09
Diluted EPS
-0.23
-0.18
-0.05
0.01
-0.09
Basic Average Shares
64,122.7060
59,922.7060
56,506.8150
51,211.4400
46,051.2800
Diluted Average Shares
66,090.3770
59,922.7060
56,506.8150
51,211.4400
46,051.2800
Total Operating Income as Reported
-11,934
-7,611
3,702
2,285
-2,710
Total Expenses
108,120
102,003
110,350
85,817
61,041
Net Income from Continuing & Discontinued Operation
-14,451
-10,727
-2,967
603
-4,182
Normalized Income
-17,419
-13,695
-2,775.5640
603
-5,634.8360
Interest Income
--
226
75
83
97
Interest Expense
--
2,790
1,883
1,481
601
Net Interest Income
-2,435
-2,564
-1,808
-1,398
-504
EBIT
-11,507
-7,184
2,598
2,638
-3,353
EBITDA
-3,103
1,564
10,793
8,673
1,616
Reconciled Cost of Revenue
63,130
60,180
71,675
57,342
37,911
Reconciled Depreciation
8,404
8,748
8,195
6,035
4,969
Net Income from Continuing Operation Net Minority Interest
-14,451
-10,727
-2,967
603
-4,182
Total Unusual Items Excluding Goodwill
4,000
4,000
-258
0
1,958
Total Unusual Items
4,000
4,000
-258
0
1,958
Normalized EBITDA
-7,103
-2,436
11,051
8,673
-342
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
1,032
1,032
-66.5640
0
505.1640
12/31/2022 - 10/9/2018
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