Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
111,245
103,536
54,014
145,233
81,323
Cost of Revenue
64,040
59,185
58,170
93,924
56,552
Gross Profit
47,205
44,351
-4,156
51,309
24,771
Operating Expense
50,313
48,850
47,841
59,584
25,667
Operating Income
-3,108
-4,499
-51,997
-8,275
-896
Net Non Operating Interest Income Expense
-4,379
-10,091
-10,553
-5,793
-1,295
Other Income Expense
14,253
13,313
-93
13,222
-4,775
Pretax Income
6,766
-1,277
-62,643
-846
-6,966
Tax Provision
-3,209
603
103
138
71
Net Income Common Stockholders
9,975
-1,880
-62,746
-2,965
-13,381
Average Dilution Earnings
--
--
0
-2,923
--
Diluted NI Available to Com Stockholders
9,975
-1,880
-62,746
-5,888
-13,381
Basic EPS
0.16
-0.03
-1.04
-0.08
-0.23
Diluted EPS
0.16
-0.03
-1.04
-0.14
-0.23
Basic Average Shares
71,239.2880
65,007.7620
60,263.1900
38,048.5160
58,144.5430
Diluted Average Shares
73,416.8400
65,007.7620
60,263.1900
43,223.1340
58,144.5430
Total Operating Income as Reported
-3,108
-4,499
-51,997
-8,275
-896
Total Expenses
114,353
108,035
106,011
153,508
82,219
Net Income from Continuing & Discontinued Operation
9,975
-1,880
-62,746
-984
-7,037
Normalized Income
1,659
-12,548.9500
-62,866.0800
-11,400.1500
-3,376.9300
Interest Income
--
919
867
2,322
199
Interest Expense
5,298
11,010
11,420
8,115
1,494
Net Interest Income
-4,379
-10,091
-10,553
-5,793
-1,295
EBIT
12,064
9,733
-51,223
7,269
-5,472
EBITDA
13,369
10,999
-50,004
8,375
-4,910
Reconciled Cost of Revenue
64,040
59,185
58,170
93,924
56,552
Reconciled Depreciation
1,305
1,266
1,219
1,106
562
Net Income from Continuing Operation Net Minority Interest
9,975
-1,880
-62,746
-984
-7,037
Total Unusual Items Excluding Goodwill
13,860
13,505
152
13,185
-4,633
Total Unusual Items
13,860
13,505
152
13,185
-4,633
Normalized EBITDA
-491
-2,506
-50,156
-4,810
-277
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
5,544
2,836.0500
31.9200
2,768.8500
-972.9300
12/31/2022 - 9/3/2021
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