Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
159,056
177,727
257,704
333,975
329,972
Cost of Revenue
90,661
100,247
142,754
177,449
174,353
Gross Profit
68,395
77,480
114,950
156,526
155,619
Operating Expense
58,980
64,104
82,617
101,500
109,772
Operating Income
9,415
13,376
32,333
55,026
45,847
Net Non Operating Interest Income Expense
160
143
623
600
-186
Pretax Income
3,759
7,643
28,062
55,626
45,661
Tax Provision
1,263
1,974
7,555
14,861
10,753
Net Income Common Stockholders
2,496
5,669
20,507
40,765
34,908
Diluted NI Available to Com Stockholders
2,496
5,669
20,507
40,765
34,908
Basic EPS
0.05
0.05
0.19
0.37
0.32
Diluted EPS
0.05
0.05
0.19
0.37
0.32
Basic Average Shares
109,497
109,497
109,224
109,151
109,192
Diluted Average Shares
109,628
109,628
109,625
109,480
109,786
Total Operating Income as Reported
3,599
7,500
27,439
55,026
45,847
Rent Expense Supplemental
49
0
49
600
13
Total Expenses
149,641
164,351
225,371
278,949
284,125
Net Income from Continuing & Discontinued Operation
2,496
5,669
20,507
40,765
34,908
Normalized Income
6,357.86
13,019.37
24,083.41
40,765
34,908
Interest Income
1,560
1,568
1,927
1,396
418
Interest Expense
1,360
1,385
1,255
725
472
Net Interest Income
160
143
623
600
-186
EBIT
5,119
9,028
29,317
56,351
46,133
EBITDA
9,971
14,141
34,722
62,093
52,556
Reconciled Cost of Revenue
90,661
100,247
142,754
177,449
174,353
Reconciled Depreciation
4,852
5,113
5,405
5,742
6,423
Net Income from Continuing Operation Net Minority Interest
2,496
5,669
20,507
40,765
34,908
Total Unusual Items Excluding Goodwill
-5,816
-5,876
-4,894
0
--
Total Unusual Items
-2,824
-2,884
-4,894
0
--
Normalized EBITDA
12,795
17,025
39,616
62,093
52,556
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,954.14
-1,517.63
-1,317.59
0
0
12/31/2022 - 6/20/2014
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