Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
189,099
176,382
175,736
174,904
205,559
Cost of Revenue
123,496
110,591
98,165
94,623
101,430
Gross Profit
65,603
65,791
77,571
80,281
104,129
Operating Expense
62,580
61,708
59,801
55,561
54,839
Operating Income
3,023
4,083
17,770
24,720
49,290
Net Non Operating Interest Income Expense
-5,223
-4,816
-5,277
-5,753
-1,792
Other Income Expense
6,028
-1,754
-316
-601
-4,256
Pretax Income
3,828
-2,487
12,177
18,366
43,242
Tax Provision
-4,102
-4,235
2,443
3,418
8,048
Net Income Common Stockholders
7,930
1,748
9,734
14,948
35,194
Diluted NI Available to Com Stockholders
7,930
1,748
9,734
14,948
35,194
Basic EPS
0.05
0.01
0.07
0.11
0.25
Diluted EPS
0.05
0.01
0.07
0.11
0.25
Basic Average Shares
143,205.2400
143,020.2710
142,279.0790
141,727.9050
141,238.8510
Diluted Average Shares
143,597.2020
143,076.0910
142,397.4930
142,151.6400
142,579.3890
Total Operating Income as Reported
1,123
852
16,123
23,640
44,566
Total Expenses
186,076
172,299
157,966
150,184
156,269
Net Income from Continuing & Discontinued Operation
7,930
1,748
9,734
14,948
35,194
Normalized Income
9,636.4000
4,300.4900
11,049.9530
15,827.1200
39,038.7911
Interest Expense
5,223
4,816
5,277
5,753
1,792
Net Interest Income
-5,223
-4,816
-5,277
-5,753
-1,792
EBIT
9,051
2,329
17,454
24,119
45,034
EBITDA
42,007
32,301
40,969
45,277
65,734
Reconciled Cost of Revenue
123,496
110,591
98,165
94,623
101,430
Reconciled Depreciation
32,956
29,972
23,515
21,158
20,700
Net Income from Continuing Operation Net Minority Interest
7,930
1,748
9,734
14,948
35,194
Total Unusual Items Excluding Goodwill
-2,844
-3,231
-1,647
-1,080
-4,724
Total Unusual Items
-2,844
-3,231
-1,647
-1,080
-4,724
Normalized EBITDA
44,851
35,532
42,616
46,357
70,458
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,137.6000
-678.5100
-331.0470
-200.8800
-879.2089
12/31/2022 - 1/22/2021
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