Breakdown
TTM
1/31/2025
1/31/2024
1/31/2023
1/31/2022
Total Revenue
203,746
210,993
187,106
167,131
174,530
Cost of Revenue
206,343
165,628
100,916
115,029
136,513
Gross Profit
-2,597
45,365
86,190
52,102
38,017
Operating Expense
28,608
40,730
54,850
56,881
64,137
Operating Income
-31,205
4,635
31,340
-4,779
-26,120
Net Non Operating Interest Income Expense
952
847
655
-1,162
-2,619
Other Income Expense
2,965
5,475
8,065
8,055
-58,853
Pretax Income
-19,151
19,094
40,060
2,114
-87,592
Tax Provision
-5,659
5,735
11,608
223
-14,390
Net Income Common Stockholders
-13,492
13,359
28,452
1,891
-73,202
Basic EPS
-0.03
0.02
0.05
0.00
-0.26
Diluted EPS
-0.03
0.02
0.05
0.00
-0.26
Basic Average Shares
538,181
538,433
541,455
431,642
280,253.7480
Diluted Average Shares
538,181
538,433
541,455
431,642
280,253.7480
Net Income from Continuing & Discontinued Operation
-13,492
13,359
28,452
1,891
-73,202
Normalized Income
-13,492
13,359
28,434.2441
2,344.5180
-23,695.8799
Interest Income
1,655
1,466
1,051
337
17
Interest Expense
266
182
185
1,290
2,387
Net Interest Income
952
847
655
-1,162
-2,619
EBIT
-18,885
19,276
40,245
3,404
-85,205
EBITDA
-18,885
27,413
47,830
11,319
-75,080
Reconciled Cost of Revenue
206,343
165,628
100,916
115,029
136,513
Reconciled Depreciation
--
8,137
7,585
7,915
10,125
Net Income from Continuing Operation Net Minority Interest
-13,492
13,359
28,452
1,891
-73,202
Total Unusual Items Excluding Goodwill
--
--
25
-507
-59,238
Total Unusual Items
--
--
25
-507
-59,238
Normalized EBITDA
-18,885
27,413
47,805
11,826
-15,842
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0001
0.0002
Tax Effect of Unusual Items
0
0
7.2441
-53.4820
-9,731.8799
1/31/2022 - 10/18/2016
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