Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
177,428
178,860
196,425
230,051
337,658
Cost of Revenue
149,267
147,467
157,698
178,411
236,394
Gross Profit
28,161
31,393
38,727
51,640
101,264
Operating Expense
64,451
62,413
63,111
100,033
103,210
Operating Income
-36,290
-31,020
-24,384
-48,393
-1,946
Net Non Operating Interest Income Expense
2,958
3,705
6,719
9,607
4,823
Other Income Expense
-15,611
-4,823
-17,844
-8,773
-5,756
Pretax Income
-48,943
-32,138
-35,509
-47,559
-2,879
Tax Provision
-17,244
-17,889
-8,199
-10,937
5,157
Net Income Common Stockholders
-30,631
-29,724
-54,308
-36,622
-8,036
Average Dilution Earnings
--
--
--
0
0
Diluted NI Available to Com Stockholders
-30,631
-29,724
-54,308
-36,622
-8,036
Basic EPS
-0.85
-0.82
-1.44
-0.89
-0.18
Diluted EPS
-0.85
-0.82
-1.44
-0.89
-0.18
Basic Average Shares
36,192.0260
36,218.1380
37,774.2800
41,013.0690
44,850.7910
Diluted Average Shares
36,192.0260
36,218.1380
37,774.2800
41,013.0690
44,850.7910
Total Operating Income as Reported
-41,130
-35,860
-25,973
-57,644
-5,244
Total Expenses
213,718
209,880
220,809
278,444
339,604
Net Income from Continuing & Discontinued Operation
-30,631
-29,724
-54,308
-36,622
-8,036
Normalized Income
-21,236.5100
-10,357.0400
-13,213.1516
-29,856.4900
-3,456.1750
Interest Income
4,513
5,363
8,320
10,435
5,980
Interest Expense
1,555
1,658
1,601
828
1,157
Net Interest Income
2,958
3,705
6,719
9,607
4,823
EBIT
-47,388
-30,480
-33,908
-46,731
-1,722
EBITDA
-35,451
-17,519
-17,747
-30,047
13,278
Reconciled Cost of Revenue
149,267
147,467
157,698
178,411
236,394
Reconciled Depreciation
11,937
12,961
16,161
16,684
15,000
Net Income from Continuing Operation Net Minority Interest
-31,699
-14,249
-27,310
-36,622
-8,036
Total Unusual Items Excluding Goodwill
-16,154
-5,121
-18,329
-8,786
-6,317
Total Unusual Items
-16,154
-5,121
-18,329
-8,786
-6,317
Normalized EBITDA
-19,297
-12,398
582
-21,261
19,595
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-5,691.5100
-1,229.0400
-4,232.1516
-2,020.4900
-1,737.1750
12/31/2022 - 3/11/2011
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