Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
--
80,734
--
119,133
171,537
Cost of Revenue
51,035
43,330
--
74,594
80,768
Gross Profit
80,710
37,404
--
44,539
90,769
Operating Expense
65,827
51,538
9,125
38,229
60,862
Operating Income
14,883
-14,134
-9,125
6,310
29,907
Net Non Operating Interest Income Expense
-3,840
-4,606
-1,793
-2,269
-2,481
Other Income Expense
-82,578
-53,361
-3,372
-8,659
-5,865
Pretax Income
-71,535
-72,101
-13,472
-4,618
21,561
Tax Provision
14,413
10,911
-4,058
89
6,393
Net Income Common Stockholders
-85,948
-83,012
-9,414
-4,707
15,168
Basic EPS
-0.08
-0.07
-0.01
-0.00
0.01
Diluted EPS
-0.08
-0.07
-0.01
-0.00
0.01
Basic Average Shares
1,110,786.7760
1,112,719.5260
1,105,078.6430
1,082,978.4940
1,060,059.5990
Diluted Average Shares
1,110,786.7760
1,112,719.5260
1,105,078.6430
1,082,978.4940
1,068,169.0140
Net Income from Continuing & Discontinued Operation
-85,948
-83,012
-9,414
-4,707
15,168
Normalized Income
-43,899.7000
-46,493.7000
-9,414
-3,146
15,168
Interest Income
23
254
1,478
1,048
58
Interest Expense
3,863
4,860
3,271
3,317
2,539
Net Interest Income
-3,840
-4,606
-1,793
-2,269
-2,481
EBIT
-67,672
-67,241
-10,201
-1,301
24,100
EBITDA
-67,672
-33,634
-9,383
18,330
57,212
Reconciled Cost of Revenue
51,035
43,330
--
74,594
80,768
Reconciled Depreciation
--
33,607
818
19,631
33,112
Net Income from Continuing Operation Net Minority Interest
-85,948
-83,012
-9,414
-4,707
15,168
Total Unusual Items Excluding Goodwill
-60,069
-52,169
--
-2,230
--
Total Unusual Items
-60,069
-52,169
--
-2,230
--
Normalized EBITDA
-7,603
18,535
-9,383
20,560
57,212
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-18,020.7000
-15,650.7000
0
-669
0
12/31/2022 - 7/3/2002
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