Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
129,084
129,423
99,597
83,570
72,050
Cost of Revenue
46,162
46,234
38,011
32,790
29,253
Gross Profit
82,922
83,189
61,586
50,780
42,797
Operating Expense
74,307
68,893
53,860
56,379
61,425
Operating Income
8,615
14,296
7,726
-5,599
-18,628
Net Non Operating Interest Income Expense
1,863
2,127
1,129
661
3
Other Income Expense
--
1,769
--
--
2,085
Pretax Income
17,028
18,192
8,855
-4,938
-16,540
Tax Provision
1,037
810
305
0
--
Net Income Common Stockholders
15,991
17,382
8,550
-4,938
-16,540
Diluted NI Available to Com Stockholders
15,991
17,382
8,550
-4,938
-16,540
Basic EPS
0.20
0.22
0.11
-0.07
-0.24
Diluted EPS
0.19
0.20
0.11
-0.07
-0.24
Basic Average Shares
79,720.5000
79,178
75,929
74,985
69,729
Diluted Average Shares
84,734.5000
85,436
78,125
74,985
69,729
Total Operating Income as Reported
10,598
16,279
7,726
-5,599
-18,628
Total Expenses
120,469
115,127
91,871
89,169
90,678
Net Income from Continuing & Discontinued Operation
15,991
17,382
8,550
-4,938
-16,540
Normalized Income
9,638.9255
15,488.2350
8,550
-4,938
-16,540
Interest Income
1,863
2,127
1,129
661
3
Net Interest Income
1,863
2,127
1,129
661
3
EBIT
8,615
14,296
7,726
-5,599
-18,628
EBITDA
10,276
15,746
9,210
-3,894
-16,744
Reconciled Cost of Revenue
46,162
46,234
38,011
32,790
29,253
Reconciled Depreciation
1,661
1,450
1,484
1,705
1,884
Net Income from Continuing Operation Net Minority Interest
15,991
17,382
8,550
-4,938
-16,540
Total Unusual Items Excluding Goodwill
6,764
1,983
0
--
--
Total Unusual Items
6,764
1,983
0
--
--
Normalized EBITDA
3,512
13,763
9,210
-3,894
-16,744
Tax Rate for Calcs
0.0001
0
0
0
0
Tax Effect of Unusual Items
411.9255
89.2350
0
0
0
12/31/2022 - 6/25/2008
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