Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
58,941
50,893
51,900
29,688
23,306
Cost of Revenue
50,963
44,278
45,024
27,769
20,946
Gross Profit
7,978
6,615
6,876
1,919
2,360
Operating Expense
28,518
26,800
22,502
14,326
26,166
Operating Income
-20,540
-20,185
-15,626
-12,407
-23,806
Net Non Operating Interest Income Expense
-452
-847
-714
-754
-2,013
Pretax Income
-21,189
-21,022
-16,111
-12,567
-51,972
Tax Provision
12
12
0
0
0
Net Income Common Stockholders
-21,201
-21,034
-16,111
-12,567
-51,972
Diluted NI Available to Com Stockholders
-21,201
-21,034
-16,111
-12,567
-51,972
Basic EPS
-0.07
-0.00
-0.00
-0.11
-0.70
Diluted EPS
-0.07
-0.00
-0.00
-0.11
-0.70
Basic Average Shares
337,177.031
239,195
170,798.949
109,664.577
74,550.225
Diluted Average Shares
337,177.031
239,195
170,798.949
109,664.577
74,550.225
Total Operating Income as Reported
-20,727
-20,162
-15,259
-11,791
-49,911
Total Expenses
79,481
71,078
67,526
42,095
47,112
Net Income from Continuing & Discontinued Operation
-21,201
-21,034
-16,111
-12,567
-51,972
Normalized Income
-21,019.805
-21,038.175
-16,330
-13,147
-25,754
Interest Income
10
13
138
22
48
Interest Expense
462
860
852
776
2,061
Net Interest Income
-452
-847
-714
-754
-2,013
EBIT
-20,727
-20,162
-15,259
-11,791
-49,911
EBITDA
-20,727
-19,077
-14,395
-11,531
-49,911
Reconciled Cost of Revenue
50,963
44,278
45,024
27,769
20,946
Reconciled Depreciation
--
1,085
864
260
0
Net Income from Continuing Operation Net Minority Interest
-21,201
-21,034
-16,111
-12,567
-51,972
Total Unusual Items Excluding Goodwill
-217
5
219
580
-26,218
Total Unusual Items
-217
5
219
580
-26,218
Normalized EBITDA
-20,510
-19,082
-14,614
-12,111
-23,693
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-35.805
0.825
0
0
0
12/31/2022 - 1/4/2000
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