Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
38,194
61,334
54,496
32,113
53,023
Cost of Revenue
23,140
35,538
32,994
20,089
36,415
Gross Profit
15,054
25,796
21,502
12,024
16,608
Operating Expense
11,628
12,035
12,267
13,278
18,722
Operating Income
3,426
13,761
9,235
-1,254
-2,114
Net Non Operating Interest Income Expense
66
-182
-595
-650
-547
Other Income Expense
--
1,326
290
-2,738
95
Pretax Income
4,818
14,905
8,930
-4,642
-2,566
Tax Provision
60
66
22
12
287
Net Income Common Stockholders
4,758
14,839
8,908
-4,654
-2,853
Diluted NI Available to Com Stockholders
4,758
14,839
8,908
-4,654
-2,853
Basic EPS
0.05
0.15
0.09
-0.04
-0.03
Diluted EPS
0.05
0.14
0.08
-0.04
-0.03
Basic Average Shares
101,870.2990
102,154.1480
102,970.6860
105,525.1630
102,583.0430
Diluted Average Shares
101,967.2180
103,599.2230
106,189.3980
105,525.1630
102,583.0430
Total Operating Income as Reported
3,426
13,761
9,515
-4,093
-2,114
Total Expenses
34,768
47,573
45,261
33,367
55,137
Net Income from Continuing & Discontinued Operation
4,758
14,839
8,908
-4,654
-2,853
Normalized Income
3,448.5131
13,518.8716
8,618.7144
-2,628.4276
-2,923.3475
Interest Income
440
215
13
19
13
Interest Expense
374
397
608
669
560
Net Interest Income
66
-182
-595
-650
-547
EBIT
5,192
15,302
9,538
-3,973
-2,006
EBITDA
6,242
16,329
11,538
-1,726
1,611
Reconciled Cost of Revenue
23,140
34,998
31,644
18,587
33,703
Reconciled Depreciation
1,050
1,027
2,000
2,247
3,617
Net Income from Continuing Operation Net Minority Interest
4,758
14,839
8,908
-4,654
-2,853
Total Unusual Items Excluding Goodwill
1,326
1,326
290
-2,738
95
Total Unusual Items
1,326
1,326
290
-2,738
95
Normalized EBITDA
4,916
15,003
11,248
1,012
1,516
Tax Rate for Calcs
0
0
0
0.0003
0.0003
Tax Effect of Unusual Items
16.5131
5.8716
0.7144
-712.4276
24.6525
12/31/2022 - 1/2/2020
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