Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
122,230
122,688
114,888
103,941
240,113
Cost of Revenue
103,980
104,871
99,372
91,772
202,521
Gross Profit
18,250
17,817
15,516
12,169
37,592
Operating Expense
13,206
23,243
16,328
20,744
22,354
Operating Income
5,044
-5,426
-812
-8,575
15,238
Net Non Operating Interest Income Expense
1,084
1,053
23
54
469
Pretax Income
3,904
-6,744
150
-8,105
17,422
Tax Provision
1,596
888
1,370
-505
2,837
Net Income Common Stockholders
1,555
-8,139
-3,892
-10,113
14,585
Diluted NI Available to Com Stockholders
1,555
-8,139
-4,480
-10,113
14,585
Basic EPS
0.00
-0.01
-0.01
-0.01
0.02
Diluted EPS
0.00
-0.01
--
-0.01
0.02
Basic Average Shares
761,994.7750
761,994.7750
761,885.1860
755,723.5420
752,994.7750
Diluted Average Shares
761,994.7750
761,994.7750
761,885.1860
755,723.5420
756,994.7750
Total Operating Income as Reported
4,187
-6,430
462
-7,408
17,781
Total Expenses
117,186
128,114
115,700
112,516
224,875
Net Income from Continuing & Discontinued Operation
1,555
-8,139
-4,480
-10,113
14,585
Normalized Income
3,455.6000
-6,045.8700
-745.2400
-7,215.5460
14,579.9770
Interest Income
--
1,367
--
751
828
Interest Expense
283
314
312
697
359
Net Interest Income
1,084
1,053
23
54
469
EBIT
4,187
-6,430
462
-7,408
17,781
EBITDA
11,612
1,372
8,836
1,194
25,591
Reconciled Cost of Revenue
103,980
104,871
99,372
91,772
202,521
Reconciled Depreciation
7,425
7,802
8,374
8,602
7,810
Net Income from Continuing Operation Net Minority Interest
2,309
-7,632
-1,220
-7,600
14,585
Total Unusual Items Excluding Goodwill
-1,911
-1,911
-572
-410
6
Total Unusual Items
-1,911
-1,911
--
-410
6
Normalized EBITDA
13,523
3,283
9,408
1,604
25,585
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
-764.4000
-324.8700
-97.2400
-25.5460
0.9770
12/31/2022 - 1/3/2000
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