Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
172,897
177,847
195,627
194,011
309,988
Cost of Revenue
56,475
58,381
69,095
63,891
79,834
Gross Profit
116,422
119,466
126,532
130,120
230,154
Operating Expense
136,562
139,343
145,415
126,570
112,586
Operating Income
-20,140
-19,877
-18,883
3,550
117,568
Net Non Operating Interest Income Expense
-5,606
-7,021
-8,805
1,456
-2,004
Other Income Expense
--
11,671
450
-2,447
6,995
Pretax Income
-11,630
-15,227
-27,238
2,559
122,559
Tax Provision
-2,871
-3,153
-5,792
-6,562
13,620
Net Income Common Stockholders
-8,759
-12,074
-21,446
9,121
108,939
Diluted NI Available to Com Stockholders
-8,759
-12,074
-21,446
9,121
108,939
Basic EPS
-0.02
-0.03
-0.06
0.03
0.31
Diluted EPS
-0.02
-0.03
-0.06
0.03
0.30
Basic Average Shares
358,793
358,581
357,375
354,057
346,443
Diluted Average Shares
358,793
358,581
357,375
359,375
360,033
Total Expenses
193,037
197,724
214,510
190,461
192,420
Net Income from Continuing & Discontinued Operation
-8,759
-12,074
-21,446
9,121
108,939
Normalized Income
-19,390.3021
-21,328.3281
-21,800.3102
10,589.2000
102,721.3554
Interest Income
--
--
0
2,212
500
Interest Expense
5,606
7,021
8,805
756
2,504
Net Interest Income
-5,606
-7,021
-8,805
1,456
-2,004
EBIT
-6,024
-8,206
-18,433
3,315
125,063
EBITDA
35,904
36,134
35,236
47,243
169,137
Reconciled Cost of Revenue
56,475
58,381
69,095
63,891
79,834
Reconciled Depreciation
41,928
44,340
53,669
43,928
44,074
Net Income from Continuing Operation Net Minority Interest
-8,759
-12,074
-21,446
9,121
108,939
Total Unusual Items Excluding Goodwill
14,116
11,671
450
-2,447
6,995
Total Unusual Items
14,116
11,671
450
-2,447
6,995
Normalized EBITDA
21,788
24,463
34,786
49,690
162,142
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0004
0.0001
Tax Effect of Unusual Items
3,484.6979
2,416.6719
95.6898
-978.8000
777.3554
12/31/2022 - 5/8/2013
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