Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
87,177
74,236
64,301
52,086
62,061
Cost of Revenue
56,951
56,586
51,515
59,740
54,807
Gross Profit
30,226
17,650
12,786
-7,654
7,254
Operating Expense
19,772
9,243
4,083
6,179
10,316
Operating Income
10,454
8,407
8,703
-13,833
-3,062
Net Non Operating Interest Income Expense
-2,331
-2,561
-4,024
-3,936
-2,526
Other Income Expense
-16,323
-5,874
2,038
7,573
4,718
Pretax Income
-8,200
-28
6,717
-10,196
-870
Tax Provision
732
48
170
14
70
Net Income Common Stockholders
-8,932
-76
6,547
-10,210
-940
Diluted NI Available to Com Stockholders
-8,932
-76
6,547
-10,210
-940
Basic EPS
-0.09
0.00
0.07
-0.07
-0.01
Diluted EPS
-0.09
0.00
0.07
-0.07
-0.01
Basic Average Shares
94,186.5000
91,121
90,911
137,584
138,979
Diluted Average Shares
94,186.5000
91,121
90,911
137,584
138,979
Total Expenses
76,723
65,829
55,598
65,919
65,123
Net Income from Continuing & Discontinued Operation
-8,932
-76
6,547
-10,210
-940
Normalized Income
1,109.6000
4,582.8188
4,707.7579
-15,627.5554
-4,402.5780
Interest Income
307
322
315
234
155
Interest Expense
2,381
2,485
3,035
4,150
2,429
Net Interest Income
-2,331
-2,561
-4,024
-3,936
-2,526
EBIT
-5,819
2,457
9,752
-6,046
1,559
EBITDA
-1,437
7,670
18,547
6,920
13,896
Reconciled Cost of Revenue
56,951
56,586
51,515
59,740
54,807
Reconciled Depreciation
4,382
5,213
8,795
12,966
12,337
Net Income from Continuing Operation Net Minority Interest
-8,932
-76
6,547
-10,210
-940
Total Unusual Items Excluding Goodwill
-16,736
-6,294
1,887
7,323
4,676
Total Unusual Items
-16,736
-6,294
1,887
7,323
4,676
Normalized EBITDA
15,299
13,964
16,660
-403
9,220
Tax Rate for Calcs
0.0004
0.0003
0
0.0003
0.0003
Tax Effect of Unusual Items
-6,694.4000
-1,635.1812
47.7579
1,905.4446
1,213.4220
12/31/2022 - 1/8/2021
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