Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
143,093
158,797
190,835
278,927
363,718
Cost of Revenue
83,153
89,774
108,296
163,978
237,569
Gross Profit
59,940
69,023
82,539
114,949
126,149
Operating Expense
60,833
65,892
73,556
101,199
116,025
Operating Income
-893
3,131
8,983
13,750
10,124
Net Non Operating Interest Income Expense
1,981
1,966
1,925
26
-172
Pretax Income
4,448
1,152
-958
-244,992
-42,863
Tax Provision
2,404
2,076
2,310
2,923
8,154
Net Income Common Stockholders
2,092
-924
-3,268
-247,915
-51,017
Diluted NI Available to Com Stockholders
2,092
-924
-3,268
-247,915
-51,017
Basic EPS
0.01
--
-0.02
-6.14
-2.26
Diluted EPS
0.01
--
-0.02
-6.14
-2.26
Basic Average Shares
176,601.5000
--
177,625
40,364
22,547
Diluted Average Shares
176,601.5000
--
177,625
40,364
22,547
Total Operating Income as Reported
-893
3,131
8,983
13,750
10,124
Total Expenses
143,986
155,666
181,852
265,177
353,594
Net Income from Continuing & Discontinued Operation
2,092
-924
-3,268
-247,915
-51,017
Normalized Income
1,687.6000
-1,483.4200
6,464.5800
-34,813.3300
-4,108.7200
Interest Income
--
2,093
2,032
136
2,857.2940
Interest Expense
112
127
107
110
172
Net Interest Income
1,981
1,966
1,925
26
-172
EBIT
4,560
1,279
-851
-244,882
-42,691
EBITDA
7,221
3,983
2,255
-240,263
-37,799
Reconciled Cost of Revenue
83,153
89,774
108,296
163,978
237,569
Reconciled Depreciation
2,661
2,704
3,106
4,619
4,892
Net Income from Continuing Operation Net Minority Interest
2,092
-924
-3,268
-247,915
-51,017
Total Unusual Items Excluding Goodwill
674
674
-11,726
-256,749
-56,516
Total Unusual Items
674
674
-11,726
-256,749
-56,516
Normalized EBITDA
6,547
3,309
13,981
16,486
18,717
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
269.6000
114.5800
-1,993.4200
-43,647.3300
-9,607.7200
12/31/2022 - 3/9/2022
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