Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
41,693
46,509
57,205
61,634
61,012
Cost of Revenue
15,624
16,976
18,283
19,091
19,173
Gross Profit
26,069
29,533
38,921
42,500
41,839
Operating Expense
32,702
35,476
42,805
49,702
50,876
Operating Income
-6,633
-5,943
-3,884
-7,300
-9,037
Net Non Operating Interest Income Expense
-1,161
-2,699
-3,889
-3,900
-4,949
Pretax Income
-15,319
-78,027
-8,598
-12,200
-15,634
Tax Provision
456
559
1,733
2,100
1,976
Net Income Common Stockholders
-15,775
-78,586
-10,331
-14,300
-17,610
Diluted NI Available to Com Stockholders
-15,775
-78,586
-10,331
-14,300
-17,610
Basic EPS
-0.90
--
-0.12
-0.17
-0.21
Diluted EPS
-0.90
--
-0.12
-0.17
-0.21
Basic Average Shares
87,028.5640
--
85,535.1470
85,296.6470
85,535.1470
Diluted Average Shares
87,028.5640
--
85,535.1470
85,535.1470
85,535.1470
Total Operating Income as Reported
-12,702
-73,080
-5,567
-8,300
-11,507
Total Expenses
48,326
52,452
61,088
68,793
70,049
Net Income from Continuing & Discontinued Operation
-15,775
-78,586
-10,331
-14,300
-17,610
Normalized Income
-10,909.7500
31,766.7500
-9,068
-14,300
-15,757.5000
Interest Income
76
76
278
711
42
Interest Expense
2,887
3,307
4,167
3,900
4,344
Net Interest Income
-1,161
-2,699
-3,889
-3,900
-4,949
EBIT
-12,432
-74,720
-4,431
-7,641
-11,290
EBITDA
-12,432
-69,226
1,577
-8,300
-1,239
Reconciled Cost of Revenue
15,624
16,976
18,283
19,100
19,173
Reconciled Depreciation
5,494
5,494
6,008
7,737
10,051
Net Income from Continuing Operation Net Minority Interest
-15,775
-78,586
-10,331
-14,292
-17,610
Total Unusual Items Excluding Goodwill
-6,487
-67,137
-1,684
-1,156
-2,470
Total Unusual Items
-6,487
-7,137
-1,684
-1,156
-2,470
Normalized EBITDA
-5,945
-62,089
3,261
-8,300
1,231
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-1,621.7500
-16,784.2500
-421
0
-617.5000
12/31/2022 - 2/20/2012
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