Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
242,556
208,281
223,925
186,464
220,285
Cost of Revenue
228,551
194,746
207,155
182,655
216,286
Gross Profit
14,005
13,535
16,770
3,809
3,999
Operating Expense
13,822
13,615
8,891
7,480
4,567
Operating Income
183
-80
7,879
-3,671
-568
Net Non Operating Interest Income Expense
-2,688
-2,215
-2,075
-2,263
-1,939
Pretax Income
-3,129
-3,358
5,728
-6,174
-3,881
Tax Provision
142
141
563
244
218
Net Income Common Stockholders
-4,035
-4,605
3,827
-942
-3,650
Diluted NI Available to Com Stockholders
-4,035
-4,605
3,827
-942
-3,650
Basic EPS
-0.14
-0.15
0.12
-0.03
-0.12
Diluted EPS
-0.14
-0.15
0.12
-0.03
-0.12
Basic Average Shares
31,528.5850
31,528.5850
31,528.5850
31,528.5850
31,528.5850
Diluted Average Shares
31,528.5850
31,528.5850
31,528.5850
31,528.5850
31,528.5850
Total Operating Income as Reported
-38
-393
8,061
-3,431
-414
Total Expenses
242,373
208,361
216,046
190,135
220,853
Net Income from Continuing & Discontinued Operation
-4,035
-4,605
3,827
-942
-3,650
Normalized Income
-3,779.1600
-4,368.6600
3,662.8886
-9,637.6000
-6,431.2000
Interest Income
635
497
608
563
221
Interest Expense
1,164
982
1,015
978
898
Net Interest Income
-2,688
-2,215
-2,075
-2,263
-1,939
EBIT
-1,965
-2,376
6,743
-5,196
-2,983
EBITDA
-1,300
-1,718
7,520
-4,406
-2,172
Reconciled Cost of Revenue
228,551
194,746
207,155
182,655
216,286
Reconciled Depreciation
665
658
777
790
811
Net Income from Continuing Operation Net Minority Interest
-4,035
-4,605
3,827
-9,416
-6,308
Total Unusual Items Excluding Goodwill
-328
-303
182
277
154
Total Unusual Items
-328
-303
182
277
154
Normalized EBITDA
-972
-1,415
7,338
-4,683
-2,326
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0002
0.0002
Tax Effect of Unusual Items
-72.1600
-66.6600
17.8886
55.4000
30.8000
12/31/2022 - 5/30/2006
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