Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
86,532
61,926
58,114
124,131
150,582
Cost of Revenue
60,660
43,000
41,516
95,442
98,626
Gross Profit
25,872
18,926
16,598
28,689
51,956
Operating Expense
34,331
31,187
29,876
31,802
32,030
Operating Income
-8,459
-12,261
-13,278
-3,113
19,926
Net Non Operating Interest Income Expense
2,432
2,571
2,586
1,209
156
Other Income Expense
--
-918
-625
-25,398
2,308
Pretax Income
-6,945
-10,608
-11,317
-27,302
22,390
Tax Provision
384
871
2,391
-889
4,084
Net Income Common Stockholders
-7,329
-11,479
-13,708
-26,413
18,306
Diluted NI Available to Com Stockholders
-7,329
-11,479
-13,708
-26,413
18,306
Basic EPS
-1.28
-2.01
-2.28
-3.94
2.73
Diluted EPS
-1.28
-2.01
-2.28
-3.94
2.69
Basic Average Shares
5,727.67
5,706.67
6,019.66
6,699.81
6,697
Diluted Average Shares
5,727.67
5,706.67
6,019.66
6,699.81
6,796
Total Operating Income as Reported
-8,459
-12,261
-13,278
-28,674
19,926
Total Expenses
94,991
74,187
71,392
127,244
130,656
Net Income from Continuing & Discontinued Operation
-7,329
-11,479
-13,708
-26,413
18,306
Normalized Income
-6,778.20
-10,795.73
-13,243.19
-1,842
16,418.99
Interest Income
--
2,620
2,597
1,254
230
Net Interest Income
2,432
2,571
2,586
1,209
156
EBIT
-8,459
-12,261
-13,278
-3,113
19,926
EBITDA
-8,459
-10,674
-11,069
-616
22,341
Reconciled Cost of Revenue
60,660
43,000
41,516
95,442
98,626
Reconciled Depreciation
--
1,587
2,209
2,497
2,415
Net Income from Continuing Operation Net Minority Interest
-7,329
-11,479
-13,708
-26,413
18,306
Total Unusual Items Excluding Goodwill
-918
-918
-625
-25,398
2,308
Total Unusual Items
-918
-918
-625
-25,398
2,308
Normalized EBITDA
-7,541
-9,756
-10,444
24,782
20,033
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-367.20
-234.73
-160.19
-827
420.99
12/31/2022 - 9/24/2026
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