Breakdown
TTM
9/30/2025
9/30/2024
9/30/2023
9/30/2022
Total Revenue
5,389
5,045
4,240
8,759
6,049
Cost of Revenue
2,213
3,235
1,537
2,744
2,098
Gross Profit
3,176
1,810
2,703
6,015
3,951
Operating Expense
31,514
19,010
10,483
5,726
4,327
Operating Income
-28,338
-17,200
-7,780
289
-376
Net Non Operating Interest Income Expense
-61
-83
-762
-734
-18
Other Income Expense
23,957
-31,995
7,600
--
-18
Pretax Income
-4,442
-49,278
-942
-445
-394
Tax Provision
3
-96
426
-106
113
Net Income Common Stockholders
-4,407
-49,074
-1,368
-339
-507
Diluted NI Available to Com Stockholders
-4,407
-49,074
-1,368
-339
-507
Basic EPS
0.07
-0.40
-0.02
-0.01
-0.01
Diluted EPS
0.07
-0.40
-0.02
-0.01
-0.01
Basic Average Shares
202,301.7460
121,963.7860
69,953.7230
64,166.8460
44,353.8460
Diluted Average Shares
202,301.7460
121,963.7860
69,953.7230
64,166.8460
44,353.8460
Total Operating Income as Reported
-37,806
-17,200
-7,780
289
-376
Total Expenses
33,727
22,245
12,020
8,470
6,425
Net Income from Continuing & Discontinued Operation
-4,407
-49,074
-1,368
-339
-507
Normalized Income
-18,781.2000
-51,246.7589
-1,377.6681
-339
-507
Interest Expense
61
83
762
734
18
Net Interest Income
-61
-83
-762
-734
-18
EBIT
-4,381
-49,195
-180
289
-376
EBITDA
-1,775
-47,808
-82
302
-376
Reconciled Cost of Revenue
2,213
3,235
1,537
2,744
2,098
Reconciled Depreciation
2,606
1,387
98
13
--
Net Income from Continuing Operation Net Minority Interest
-4,407
-49,074
-1,368
-339
-507
Total Unusual Items Excluding Goodwill
23,957
2,177
13
--
-18
Total Unusual Items
23,957
2,177
13
--
-18
Normalized EBITDA
-25,732
-49,985
-95
302
-376
Tax Rate for Calcs
0.0004
0
0.0003
0.0002
0.0003
Tax Effect of Unusual Items
9,582.8000
4.2411
3.3319
0
0
9/30/2022 - 11/17/2023
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