Breakdown
TTM
6/30/2026
6/30/2024
6/30/2023
6/30/2022
Total Revenue
24,838
24,838
16,932
27,876
18,607
Cost of Revenue
17,346
17,346
11,859
23,138
14,107
Gross Profit
7,492
7,492
5,073
4,738
4,500
Operating Expense
9,605
9,605
11,527
11,851
10,397
Operating Income
-2,113
-2,113
-6,454
-7,113
-5,897
Net Non Operating Interest Income Expense
-1,540
-1,540
-2,395
-1,682
-956
Other Income Expense
-896
-896
-4,890
-5,051
-624
Pretax Income
-4,549
-4,549
-14,737
-13,846
-7,449
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-4,549
-4,549
-14,737
-13,846
-7,449
Basic EPS
-0.14
-0.14
-0.78
-1.30
-0.85
Diluted EPS
-0.14
-0.14
-0.78
-1.30
-0.85
Basic Average Shares
31,631.1010
31,631.1010
18,766.3420
10,666.4970
8,778.2980
Diluted Average Shares
31,631.1010
31,631.1010
18,766.3420
10,666.4970
8,778.2980
Net Income from Continuing & Discontinued Operation
-4,549
-4,549
-14,737
-13,846
-7,449
Normalized Income
-3,397
-3,397
-10,292
-8,779
-6,639
Interest Expense
1,540
1,540
2,395
1,682
956
Net Interest Income
-1,540
-1,540
-2,395
-1,682
-956
EBIT
-3,009
-3,009
-12,342
-12,164
-6,493
EBITDA
-1,392
-1,392
-11,568
-11,890
-6,346
Reconciled Cost of Revenue
17,346
17,346
11,859
23,138
14,107
Reconciled Depreciation
1,617
1,617
774
274
147
Net Income from Continuing Operation Net Minority Interest
-4,549
-4,549
-14,737
-13,846
-7,449
Total Unusual Items Excluding Goodwill
-1,152
-1,152
-4,445
-5,067
-810
Total Unusual Items
-1,152
-1,152
-4,445
-5,067
-810
Normalized EBITDA
-240
-240
-7,123
-6,823
-5,536
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 3/21/2025
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