Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2021
Total Revenue
139,147
167,168
65,641
50,485
35,114
Cost of Revenue
7,388
13,079
28,337
8,698
10,436
Gross Profit
131,759
154,089
37,304
41,787
24,678
Operating Expense
53,275
56,543
56,712
44,314
50,144
Operating Income
78,484
97,546
-19,408
-2,527
-25,466
Net Non Operating Interest Income Expense
3,210
229
1,279
794
-311
Pretax Income
75,654
91,736
-18,277
-438
-25,083
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
75,654
91,736
-18,277
-438
-25,083
Diluted NI Available to Com Stockholders
75,654
91,736
-18,277
-438
-25,083
Basic EPS
0.87
0.99
-0.26
-0.01
-0.71
Diluted EPS
0.86
0.98
-0.26
-0.01
-0.71
Basic Average Shares
105,622.5280
92,605.3700
69,820.0900
70,986.7080
35,237.3000
Diluted Average Shares
105,622.5280
92,605.3700
69,820.0900
70,986.7080
35,237.3000
Total Operating Income as Reported
78,228
97,291
-19,668
-845
-25,628
Total Expenses
60,663
69,622
85,049
53,012
60,580
Net Income from Continuing & Discontinued Operation
75,654
91,736
-18,277
-438
-25,083
Normalized Income
75,654
91,736
-18,277
-438
-25,083
Interest Income
2,509
653
1,319
794
--
Interest Expense
-701
424
40
387
269
Net Interest Income
3,210
229
1,279
794
-311
EBIT
74,953
92,160
-18,237
-2,527
-24,814
EBITDA
76,041
93,234
-17,279
-2,080
-24,224
Reconciled Cost of Revenue
7,388
13,079
28,337
8,698
10,436
Reconciled Depreciation
1,088
1,074
958
447
590
Net Income from Continuing Operation Net Minority Interest
75,654
91,736
-18,277
-438
-25,083
Normalized EBITDA
76,041
93,234
-17,279
-2,080
-24,224
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 11/7/2014
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