Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
43,206
44,431
51,820
54,633
71,241
Cost of Revenue
26,565
26,289
36,386
42,978
56,314
Gross Profit
16,641
18,142
15,434
11,655
14,927
Operating Expense
19,582
17,757
18,439
22,387
22,257
Operating Income
-2,941
385
-3,005
-10,732
-7,330
Net Non Operating Interest Income Expense
114
210
324
572
250
Other Income Expense
484
497
2,083
-17,264
1,591
Pretax Income
-2,343
1,092
-598
-27,424
-5,489
Tax Provision
1,984
2,134
782
1,102
16
Net Income Common Stockholders
-4,327
-1,042
-1,863
-29,580
-5,505
Diluted NI Available to Com Stockholders
-4,327
-1,042
-1,863
-29,580
-5,505
Basic EPS
-0.03
-0.01
-0.01
-0.19
-0.04
Diluted EPS
-0.03
-0.01
-0.01
-0.19
-0.04
Basic Average Shares
158,570.4730
157,266.9520
154,330.5950
153,067.6600
150,917.9970
Diluted Average Shares
158,570.4730
157,266.9520
154,330.5950
153,067.6600
150,917.9970
Total Operating Income as Reported
-2,586
740
-3,950
-12,114
-7,869
Total Expenses
46,147
44,046
54,825
65,365
78,571
Net Income from Continuing & Discontinued Operation
-4,327
-1,042
-1,863
-29,580
-5,505
Normalized Income
-4,549
-1,410.6196
-2,006.9494
-15,881.3384
-6,710.5340
Interest Income
287
375
467
651
359
Interest Expense
173
165
143
79
109
Net Interest Income
114
210
324
572
250
EBIT
-2,170
1,257
-455
-27,345
-5,380
EBITDA
-919
2,444
655
-25,053
-3,048
Reconciled Cost of Revenue
25,494
25,291
35,491
41,028
54,429
Reconciled Depreciation
1,251
1,187
1,110
2,292
2,332
Net Income from Continuing Operation Net Minority Interest
-4,327
-1,042
-1,380
-28,526
-5,505
Total Unusual Items Excluding Goodwill
370
498
847
-17,092
1,628
Total Unusual Items
370
498
847
-17,092
1,628
Normalized EBITDA
-1,289
1,946
-192
-7,961
-4,676
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
148
129.3804
220.0506
-4,447.3384
422.4660
12/31/2022 - 6/10/2019
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