Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
100,590
134,828
125,907
143,630
220,935
Cost of Revenue
57,596
66,479
70,189
88,357
132,923
Gross Profit
42,994
68,349
55,718
55,273
88,012
Operating Expense
24,001
27,558
46,651
72,289
143,638
Operating Income
18,993
40,791
9,067
-17,016
-55,626
Net Non Operating Interest Income Expense
-10,280
-11,358
-14,668
-17,965
-11,428
Other Income Expense
-305
-305
-1,817
-2,037
-1,397
Pretax Income
8,408
29,128
-7,418
-37,018
-68,451
Tax Provision
-957
520
249
197
-1,063
Net Income Common Stockholders
9,365
124,858
-100,710
-55,582
-70,858
Diluted NI Available to Com Stockholders
9,365
124,858
-100,710
-55,582
-70,858
Basic EPS
0.19
2.63
-2.85
-2.49
-4.02
Diluted EPS
0.18
2.62
-2.85
-2.49
-4.02
Basic Average Shares
47,513.9560
47,465.2140
35,405.3360
22,323.7630
17,625.6190
Diluted Average Shares
47,662.1280
47,666.4240
35,405.3360
22,323.7630
17,625.6190
Total Operating Income as Reported
18,993
40,791
7,869
-17,460
-55,883
Total Expenses
81,597
94,037
116,840
160,646
276,561
Net Income from Continuing & Discontinued Operation
9,365
124,858
-100,710
-55,582
-70,858
Normalized Income
9,548
28,907.8150
-6,315.6971
-35,702.9349
-66,013.3520
Interest Expense
10,280
11,358
14,668
17,965
11,428
Net Interest Income
-10,280
-11,358
-14,668
-17,965
-11,428
EBIT
18,688
40,486
7,250
-19,053
-57,023
EBITDA
27,349
49,373
19,343
8,653
-29,914
Reconciled Cost of Revenue
52,434
61,061
61,800
64,894
123,464
Reconciled Depreciation
8,661
8,887
12,093
27,706
27,109
Net Income from Continuing Operation Net Minority Interest
9,365
28,608
-7,667
-37,215
-67,388
Total Unusual Items Excluding Goodwill
-305
-305
-1,817
-2,037
-1,397
Total Unusual Items
-305
-305
-1,817
-2,037
-1,397
Normalized EBITDA
27,654
49,678
21,160
10,690
-28,517
Tax Rate for Calcs
0.0004
0
0.0003
0.0003
0
Tax Effect of Unusual Items
-122
-5.1850
-465.6971
-524.9349
-22.3520
12/31/2022 - 1/29/2008
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