Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
158,936
173,716
203,425
259,278
321,527
Cost of Revenue
73,682
80,443
94,077
121,919
166,875
Gross Profit
85,254
93,273
109,348
137,359
154,652
Operating Expense
91,257
104,590
131,895
172,622
295,635
Operating Income
-6,003
-11,317
-22,547
-35,263
-140,983
Net Non Operating Interest Income Expense
-1,120
-1,225
-12,777
-16,077
-9,685
Other Income Expense
681
859
7,941
8,146
63,007
Pretax Income
-6,442
-11,683
-27,383
-43,194
-87,661
Tax Provision
30
33
40
38
54
Net Income Common Stockholders
-7,972
-13,216
-28,272
-44,422
-87,715
Diluted NI Available to Com Stockholders
-7,972
-13,216
-28,272
-44,422
-87,715
Basic EPS
-0.20
-0.34
-0.76
-1.28
-4.85
Diluted EPS
-0.20
-0.34
-0.76
-1.28
-4.85
Basic Average Shares
39,948.9160
39,048.3200
37,040.3750
34,797.5820
18,101.4040
Diluted Average Shares
39,948.9160
39,048.3200
37,040.3750
34,797.5820
18,101.4040
Total Operating Income as Reported
-6,003
-11,317
-22,547
-35,263
-140,983
Total Expenses
164,939
185,033
225,972
294,541
462,510
Net Income from Continuing & Discontinued Operation
-6,472
-11,716
-27,423
-43,232
-87,715
Normalized Income
-6,688.6000
-12,035.1600
-31,281.3600
-43,402.6400
-140,541.5100
Interest Expense
1,120
1,225
12,777
16,077
9,685
Net Interest Income
-1,120
-1,225
-12,777
-16,077
-9,685
EBIT
-5,322
-10,458
-14,606
-27,117
-77,976
EBITDA
-3,718
-8,778
-4,785
-21,293
-72,260
Reconciled Cost of Revenue
73,682
80,443
94,077
121,919
166,875
Reconciled Depreciation
1,604
1,680
9,821
5,824
5,716
Net Income from Continuing Operation Net Minority Interest
-6,472
-11,716
-27,423
-43,232
-87,715
Total Unusual Items Excluding Goodwill
361
404
4,884
216
66,869
Total Unusual Items
361
404
4,884
216
66,869
Normalized EBITDA
-4,079
-9,182
-9,669
-21,509
-139,129
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
144.4000
84.8400
1,025.6400
45.3600
14,042.4900
12/31/2022 - 5/13/2021
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