Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
13,964
13,964
11,447.6740
8,946.3230
10,279.3330
Cost of Revenue
13,078
13,078
10,525.6930
7,907.5480
10,008.5960
Gross Profit
886
886
921.9810
1,038.7750
270.7370
Operating Expense
26,628
26,628
4,599.7120
15,193.0620
17,963.3170
Operating Income
-25,742
-25,742
-3,677.7310
-14,154.2870
-17,692.5800
Net Non Operating Interest Income Expense
-88
-88
503.4710
375.5650
328.5140
Pretax Income
-25,830
-25,830
-3,174.2600
-14,681.8310
-26,275.0410
Tax Provision
0
0
1.7270
192.3340
72.6410
Net Income Common Stockholders
-25,829
-25,829
-3,177.5010
-14,868.2700
-26,344.6520
Diluted NI Available to Com Stockholders
-25,829
-25,829
-3,177.5010
-14,868.2700
-26,344.6520
Basic EPS
-0.05
-0.05
-0.01
-0.07
-0.13
Diluted EPS
-0.05
-0.05
-0.01
-0.07
-0.13
Basic Average Shares
497,251
497,251
241,049.0320
208,908.5690
200,493.2110
Diluted Average Shares
497,251
497,251
409,095.5250
244,402.4700
248,194.3930
Total Operating Income as Reported
-25,742
-25,742
-3,116.5500
-14,617.3100
-26,204.9380
Rent Expense Supplemental
--
--
29.5900
29.5200
29.5200
Total Expenses
39,706
39,706
15,125.4050
23,100.6100
27,971.9130
Net Income from Continuing & Discontinued Operation
-25,829
-25,829
-3,177.5010
-14,868.2700
-26,344.6520
Normalized Income
-25,829
-25,829
-3,177.5010
-14,181.9072
-19,572.3110
Interest Income
--
--
561.1810
440.0860
398.6170
Interest Expense
88
88
57.7100
64.5210
70.1030
Net Interest Income
-88
-88
503.4710
375.5650
328.5140
EBIT
-25,742
-25,742
-3,116.5500
-14,617.3100
-26,204.9380
EBITDA
-24,315
-24,315
-1,941.6620
-13,600.3190
-25,312.0240
Reconciled Cost of Revenue
13,078
13,078
10,525.6930
7,907.5480
10,008.5960
Reconciled Depreciation
1,427
1,427
1,174.8880
1,016.9910
892.9140
Net Income from Continuing Operation Net Minority Interest
-25,829
-25,829
-3,177.5010
-14,868.2700
-26,344.6520
Total Unusual Items Excluding Goodwill
--
--
0
-903.1090
-8,910.9750
Total Unusual Items
--
--
0
-903.1090
-8,910.9750
Normalized EBITDA
-24,315
-24,315
-1,941.6620
-12,697.2100
-16,401.0490
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
-216.7462
-2,138.6340
6/30/2022 - 12/22/2004
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