Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
176,916
135,109
199,431
262,019
341,106
Cost of Revenue
118,049
124,173
145,508
160,651
159,365
Gross Profit
58,867
10,936
53,923
101,368
181,741
Operating Expense
44,033
39,121
47,360
53,654
56,519
Operating Income
14,834
-28,185
6,563
47,714
125,222
Net Non Operating Interest Income Expense
-2,631
-3,701
-5,396
-818
-1,888
Pretax Income
-144,789
-66,446
-97,651
16,569
114,655
Tax Provision
-19,687
-19,874
-8,131
19,398
40,387
Net Income Common Stockholders
-92,111
-39,082
-82,143
-10,090
56,779
Diluted NI Available to Com Stockholders
-92,111
-39,082
-82,143
-10,090
56,779
Basic EPS
-0.05
-0.03
-0.07
-0.01
0.05
Diluted EPS
-0.05
-0.03
-0.07
-0.01
0.05
Basic Average Shares
1,726,282.2940
1,476,650.5870
1,168,833.7740
1,206,076.9300
1,185,105.3490
Diluted Average Shares
1,726,282.2940
1,476,650.5870
1,168,833.7740
1,208,661.5040
1,194,205.0800
Total Operating Income as Reported
-142,158
-62,745
-92,255
17,387
116,543
Rent Expense Supplemental
1,206
913
926
1,948
1,242
Total Expenses
162,082
163,294
192,868
213,905
215,884
Net Income from Continuing & Discontinued Operation
-92,111
-39,082
-82,143
-10,090
56,779
Normalized Income
46,353.4373
-9,398.9760
16,511.1790
10,642
61,833.4000
Interest Income
1,686
1,350
900
2,204
1,259
Interest Expense
3,862
4,543
5,546
2,356
2,419
Net Interest Income
-2,631
-3,701
-5,396
-818
-1,888
EBIT
-140,927
-61,903
-92,105
18,925
117,074
EBITDA
-109,658
-29,940
-55,416
55,856
154,745
Reconciled Cost of Revenue
118,049
124,173
145,508
160,651
159,365
Reconciled Depreciation
31,269
31,963
36,689
36,931
37,671
Net Income from Continuing Operation Net Minority Interest
-92,389
-34,792
-70,867
-10,090
56,779
Total Unusual Items Excluding Goodwill
-160,576
-36,224
-95,287
-28,000
-7,800
Total Unusual Items
-160,576
-36,224
-95,287
-28,000
-7,800
Normalized EBITDA
50,918
6,284
39,871
83,856
162,545
Tax Rate for Calcs
0.0001
0.0003
0.0001
0.0003
0.0004
Tax Effect of Unusual Items
-21,833.5627
-10,830.9760
-7,908.8210
-7,668
-2,745.6000
12/31/2022 - 2/14/2020
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