Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
40,350
40,131
45,495
28,466
24,821
Cost of Revenue
30,490
30,167
32,749
24,495
14,352
Gross Profit
9,860
9,964
12,746
3,971
10,469
Operating Expense
11,887
13,730
16,191
17,437
20,379
Operating Income
-2,027
-3,766
-3,445
-13,466
-9,910
Net Non Operating Interest Income Expense
-1,413
-1,367
-1,345
-284
-76
Other Income Expense
-720
-506
-8,845
-3,045
-413
Pretax Income
-4,160
-5,639
-13,635
-16,795
-10,399
Tax Provision
16
19
-22
-11
-484
Net Income Common Stockholders
-4,176
-5,658
-13,613
-16,784
-9,915
Diluted NI Available to Com Stockholders
-4,176
-5,658
-13,613
-16,784
-9,915
Basic EPS
-0.03
-0.05
-0.12
-0.16
-0.10
Diluted EPS
-0.03
-0.05
-0.12
-0.16
-0.10
Basic Average Shares
126,870
114,707
110,639
99,176
92,476
Diluted Average Shares
126,870
114,707
110,639
99,176
92,476
Total Expenses
42,377
43,897
48,940
41,932
34,731
Net Income from Continuing & Discontinued Operation
-4,176
-5,658
-13,613
-16,784
-9,915
Normalized Income
-3,744
-5,283.4588
-5,865.5207
-14,267.6492
-9,521.2222
Interest Expense
--
1,367
1,345
284
--
Net Interest Income
-1,413
-1,367
-1,345
-284
-76
EBIT
-2,533
-4,272
-12,290
-16,511
-9,910
EBITDA
697
-845
-7,664
-11,845
-5,261
Reconciled Cost of Revenue
30,281
29,928
32,476
24,194
14,267
Reconciled Depreciation
3,230
3,427
4,626
4,666
4,649
Net Income from Continuing Operation Net Minority Interest
-4,176
-5,658
-13,613
-16,784
-9,915
Total Unusual Items Excluding Goodwill
-720
-506
-7,760
-2,518
-413
Total Unusual Items
-720
-506
-7,760
-2,518
-413
Normalized EBITDA
1,417
-339
96
-9,327
-4,848
Tax Rate for Calcs
0.0004
0.0003
0
0
0
Tax Effect of Unusual Items
-288
-131.4588
-12.5207
-1.6492
-19.2222
12/31/2022 - 11/21/2019
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