Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
68,394
44,292
45,599
309,492
362,086
Cost of Revenue
57,102
42,563
42,535
247,840
278,587
Gross Profit
11,292
1,729
3,064
61,652
83,499
Operating Expense
31,812
29,864
126,183
82,568
103,825
Operating Income
-20,520
-28,135
-123,119
-20,916
-20,326
Net Non Operating Interest Income Expense
1,017
1,670
-9,497
-16,196
-11,506
Other Income Expense
5,497
-33,204
-61,802
46,246
44,820
Pretax Income
-14,006
-59,669
-194,418
9,134
12,988
Tax Provision
7,493
4,087
-11,306
12,297
13,607
Net Income Common Stockholders
713
4,597
-207,326
-3,163
-619
Diluted NI Available to Com Stockholders
713
4,597
-207,326
-3,163
-619
Basic EPS
0.01
0.10
-4.31
-0.07
-0.01
Diluted EPS
0.01
0.10
-4.31
-0.07
-0.01
Basic Average Shares
48,303.5000
48,274
48,065
47,777
47,175
Diluted Average Shares
48,303.5000
48,274
48,065
47,777
47,175
Total Operating Income as Reported
-17,382
-57,433
-120,357
-16,685
-16,418
Total Expenses
88,914
72,427
168,718
330,408
382,412
Net Income from Continuing & Discontinued Operation
713
4,597
-207,326
-3,163
-619
Normalized Income
-26,974
-40,610.5800
-185,713.8040
-6,505.4900
-3,706.3200
Interest Income
--
1,670
--
--
--
Interest Expense
--
--
9,497
16,196
11,506
Net Interest Income
1,017
1,670
-9,497
-16,196
-11,506
EBIT
-20,520
-28,135
-184,921
25,330
24,494
EBITDA
-7,034
-17,843
-173,206
70,440
88,765
Reconciled Cost of Revenue
57,102
42,563
42,535
251,283
281,534
Reconciled Depreciation
13,486
10,292
11,715
41,667
61,324
Net Income from Continuing Operation Net Minority Interest
-21,499
-63,756
-183,112
-3,163
-619
Total Unusual Items Excluding Goodwill
9,125
-29,298
2,762
4,231
3,908
Total Unusual Items
9,125
-29,298
2,762
4,231
3,908
Normalized EBITDA
-16,159
11,455
-175,968
66,209
84,857
Tax Rate for Calcs
0.0004
0.0002
0.0001
0.0002
0.0002
Tax Effect of Unusual Items
3,650
-6,152.5800
160.1960
888.5100
820.6800
12/31/2022 - 10/14/2016
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