Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
619,176
--
528,910
486,378
297,564
Cost of Revenue
585,896
--
495,430
459,672
285,826
Gross Profit
33,280
--
33,480
26,706
11,738
Operating Expense
37,106
--
33,808
35,745
28,259
Operating Income
-3,826
--
-328
-9,039
-16,521
Net Non Operating Interest Income Expense
-1,057
--
3,514
431
239
Pretax Income
-11,849
--
3,876
-1,225
-11,232
Tax Provision
1,028
--
-12
69
-83
Net Income Common Stockholders
-12,905
--
3,857
-1,326
-11,104
Diluted NI Available to Com Stockholders
-12,905
--
3,857
-1,326
-11,104
Basic EPS
-0.02
-0.00
0.01
-0.00
-0.02
Diluted EPS
-0.02
-0.00
0.01
-0.00
-0.02
Basic Average Shares
672,200
606,910.700
559,400
559,400
559,400
Diluted Average Shares
672,200
606,910.700
559,400
559,400
559,400
Total Operating Income as Reported
-10,792
--
3,989
-975
-11,135
Total Expenses
623,002
--
529,238
495,417
314,085
Net Income from Continuing & Discontinued Operation
-12,905
--
3,857
-1,326
-11,104
Normalized Income
-4,777.945
--
3,808.570
-5,654.640
-11,090.103
Interest Income
--
--
3,627
681
336
Interest Expense
1,057
--
113
250
97
Net Interest Income
-1,057
--
3,514
431
239
EBIT
-10,792
--
3,989
-975
-11,135
EBITDA
-10,792
--
6,930
1,912
-9,305
Reconciled Cost of Revenue
585,896
--
495,430
459,672
285,826
Reconciled Depreciation
--
--
2,941
2,887
1,830
Net Income from Continuing Operation Net Minority Interest
-12,905
--
3,857
-1,326
-11,104
Total Unusual Items Excluding Goodwill
-9,733
--
58
5,184
-14
Total Unusual Items
-9,733
--
58
5,184
-14
Normalized EBITDA
-1,059
--
6,872
-3,272
-9,291
Tax Rate for Calcs
0
--
0
0
0
Tax Effect of Unusual Items
-1,605.945
--
9.570
855.360
-0.103
6/30/2022 - 1/14/2015
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