Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,929
9,929
9,903
10,407
16,412
Cost of Revenue
4,868
4,868
5,124
5,280
6,836
Gross Profit
5,061
5,061
4,779
5,127
9,576
Operating Expense
8,523
8,523
8,490
18,955
10,997
Operating Income
-3,462
-3,462
-3,711
-13,828
-1,421
Net Non Operating Interest Income Expense
-321
-321
-661
-568
-791
Pretax Income
-12,988
-12,988
-4,145
-34,268
-11,237
Tax Provision
84
84
67
-1,895
189
Net Income Common Stockholders
-12,908
-12,908
-3,608
-32,199
-11,144
Diluted NI Available to Com Stockholders
-12,908
-12,908
-3,608
-32,199
-11,144
Basic EPS
-0.00
-0.00
-0.01
-0.03
-0.01
Diluted EPS
-0.00
-0.00
-0.01
-0.03
-0.01
Basic Average Shares
3,290,111
3,290,111
687,254
1,113,730.2000
1,112,203.8000
Diluted Average Shares
3,290,111
3,290,111
687,254
1,113,730.2000
1,112,203.8000
Rent Expense Supplemental
15
15
30
--
--
Total Expenses
13,391
13,391
13,614
24,235
17,833
Net Income from Continuing & Discontinued Operation
-12,908
-12,908
-3,608
-32,199
-11,144
Normalized Income
3,567.6600
3,567.6600
-3,822.3200
-2,870.2185
-4,260.9500
Interest Income
5
5
16
166
75
Interest Expense
326
326
677
734
866
Net Interest Income
-321
-321
-661
-568
-791
EBIT
-12,662
-12,662
-3,468
-33,534
-10,371
EBITDA
-11,614
-11,614
-2,062
-32,175
-7,630
Reconciled Cost of Revenue
4,868
4,868
5,124
5,280
6,836
Reconciled Depreciation
1,048
1,048
1,406
1,359
2,741
Net Income from Continuing Operation Net Minority Interest
-12,908
-12,908
-3,653
-32,105
-12,092
Total Unusual Items Excluding Goodwill
-9,502
-9,502
204
-19,968
-9,435
Total Unusual Items
-913
-913
204
-9,597
-9,435
Normalized EBITDA
-10,701
-10,701
-2,266
-22,578
1,805
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
-1,615.3400
-1,615.3400
34.6800
-1,104.2185
-1,603.9500
12/31/2022 - 12/18/2017
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