Breakdown
TTM
3/31/2025
3/31/2024
3/31/2023
3/31/2022
Total Revenue
41,092
38,943
59,930
76,414
107,025
Cost of Revenue
33,964
29,708
46,292
49,222
78,336
Gross Profit
7,128
9,235
13,638
27,192
28,689
Operating Expense
40,979
68,696
51,101
39,002
40,152
Operating Income
-33,851
-59,461
-37,463
-11,810
-11,463
Net Non Operating Interest Income Expense
-186
-243
593
-1,754
40
Pretax Income
-48,852
-67,378
-42,294
-39,383
-8,709
Tax Provision
-427
443
203
177
405
Net Income Common Stockholders
-47,932
-67,790
-40,187
-42,046
-12,205
Diluted NI Available to Com Stockholders
-47,932
-67,790
-40,187
-42,046
-12,205
Basic EPS
-0.10
-0.11
-0.08
-0.10
-0.02
Diluted EPS
-0.10
-0.11
-0.08
-0.10
-0.02
Basic Average Shares
608,643.647
608,643.647
593,704.389
532,656.218
514,745.092
Diluted Average Shares
608,643.647
608,643.647
593,704.389
426,574
514,745.092
Total Operating Income as Reported
-48,665
-67,126
--
--
--
Total Expenses
74,943
98,404
97,393
88,224
118,488
Net Income from Continuing & Discontinued Operation
-47,932
-67,790
-40,187
-42,046
-12,205
Normalized Income
-28,462.902
-37,881.250
5,987
-25,576
-13,941.250
Interest Income
1
9
920
439
333
Interest Expense
187
252
327
2,193
293
Net Interest Income
-186
-243
593
-1,754
40
EBIT
-48,665
-67,126
-41,967
-37,190
-8,416
EBITDA
-46,575
-63,714
-37,419
-33,038
-4,385
Reconciled Cost of Revenue
33,964
29,708
46,292
49,222
78,336
Reconciled Depreciation
2,090
3,412
4,548
4,152
4,031
Net Income from Continuing Operation Net Minority Interest
-47,932
-67,790
-40,187
-42,046
-12,205
Total Unusual Items Excluding Goodwill
-15,205
-24,217
-43,124
-21,960
2,315
Total Unusual Items
-10,808
-12,471
-29,293
-21,960
2,315
Normalized EBITDA
-35,767
-51,243
-8,126
-11,078
-6,700
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-132.902
-6,054.250
-10,781
-5,490
578.750
3/31/2022 - 12/11/2003
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