Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
62,996.227
75,472.227
56,471.732
42,661.494
36,002.831
Cost of Revenue
47,256.656
59,662.656
37,911.302
30,274.972
29,216.375
Gross Profit
15,739.571
15,809.571
18,560.430
12,386.522
6,786.455
Operating Expense
16,774.631
19,527.631
20,508.113
22,081.439
24,177.179
Operating Income
-1,035.060
-3,718.060
-1,947.683
-9,694.917
-17,390.724
Net Non Operating Interest Income Expense
--
63.136
-12.803
-67.674
-155.914
Pretax Income
-6,974.784
-9,420.784
-2,669.975
-6,995.713
-21,838.255
Tax Provision
0
0
19.013
-6.702
-232.109
Net Income Common Stockholders
-6,974.784
-9,420.784
-2,688.988
-6,989.011
-21,606.147
Diluted NI Available to Com Stockholders
-6,974.784
-9,420.784
-2,688.988
-6,989.011
-21,606.147
Basic EPS
-0.01
-0.02
-0.01
-0.01
-0.04
Diluted EPS
-0.01
-0.02
-0.01
-0.01
-0.04
Basic Average Shares
480,652.260
480,652.260
480,176.514
478,699.379
480,136.590
Diluted Average Shares
480,652.260
480,652.260
480,176.514
478,699.379
480,136.590
Total Operating Income as Reported
--
-9,423.485
-2,669.975
-7,382.959
-21,962.501
Rent Expense Supplemental
--
281.129
459.060
316.161
312.947
Total Expenses
64,031.287
79,190.287
58,419.415
52,356.411
53,393.555
Net Income from Continuing & Discontinued Operation
-6,974.784
-9,420.784
-2,688.988
-6,989.011
-21,606.147
Normalized Income
-6,130.244
-8,426.244
-1,844.174
-8,314.535
-17,995.652
Interest Income
--
69.597
89.711
134.350
150.042
Interest Expense
--
--
94.130
198.554
302.961
Net Interest Income
--
63.136
-12.803
-67.674
-155.914
EBIT
-1,035.060
-3,718.060
-2,575.845
-6,797.159
-21,535.294
EBITDA
-1,035.060
-2,236.713
-1,728.085
-6,461.776
-20,816.383
Reconciled Cost of Revenue
47,256.656
59,662.656
37,911.302
30,274.972
29,216.375
Reconciled Depreciation
--
1,481.347
847.760
335.384
718.911
Net Income from Continuing Operation Net Minority Interest
-6,974.784
-9,420.784
-2,688.988
-6,989.011
-21,606.147
Total Unusual Items Excluding Goodwill
-844.540
-994.540
-1,126.420
1,326.795
-3,649.281
Total Unusual Items
-844.540
-994.540
-1,126.420
1,326.795
-3,649.281
Normalized EBITDA
-190.519
-1,242.172
-601.666
-7,788.571
-17,167.102
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
-281.605
1.271
-38.787
12/31/2022 - 7/31/2002
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