Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
1,429,581
1,429,581
520,623
1,579,132
804,270
Cost of Revenue
1,089,177
1,089,177
504,887
793,039
400,343
Gross Profit
340,404
340,404
15,736
786,093
403,927
Operating Expense
297,416
297,416
210,209
231,469
281,079
Operating Income
42,988
42,988
-194,473
554,624
122,848
Net Non Operating Interest Income Expense
-399,173
-399,173
-337,394
-304,625
-203,223
Pretax Income
-862,390
-862,390
-1,765,401
-497,414
383,427
Tax Provision
-19,074
-19,074
-54,550
-41,462
18,327
Net Income Common Stockholders
-825,330
-825,330
-1,691,529
-425,605
335,654
Diluted NI Available to Com Stockholders
-825,330
-825,330
-1,691,529
-425,605
335,654
Basic EPS
-0.07
-0.07
-0.37
-0.09
0.07
Diluted EPS
-0.07
-0.07
-0.37
-0.09
0.07
Basic Average Shares
12,575,779
12,575,779
4,604,895
4,638,318
4,684,850.500
Diluted Average Shares
12,575,779
12,575,779
4,604,895
4,638,318
4,684,850.500
Total Expenses
1,386,593
1,386,593
715,096
1,024,508
681,422
Net Income from Continuing & Discontinued Operation
-825,330
-825,330
-1,691,529
-425,605
369,954
Normalized Income
-804,183.293
-804,183.293
-1,516,468.747
313,299.694
196,563.708
Interest Income
85,304
85,304
232,702
351,103
284,093
Interest Expense
489,819
489,819
577,418
663,740
495,558
Net Interest Income
-399,173
-399,173
-337,394
-304,625
-203,223
EBIT
-372,571
-372,571
-1,187,983
166,326
878,985
EBITDA
-356,218
-356,218
-1,170,456
199,104
913,642
Reconciled Cost of Revenue
1,089,177
1,089,177
504,887
793,039
400,343
Reconciled Depreciation
16,353
16,353
17,527
32,778
34,657
Net Income from Continuing Operation Net Minority Interest
-825,330
-825,330
-1,691,529
-425,605
369,954
Total Unusual Items Excluding Goodwill
-21,625
-21,625
-180,642
-806,097
182,094
Total Unusual Items
-21,625
-21,625
-180,642
-806,097
182,094
Normalized EBITDA
-334,593
-334,593
-989,814
1,005,201
731,548
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-478.293
-478.293
-5,581.747
-67,192.306
8,703.708
3/31/2023 - 9/29/2005
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