Breakdown
TTM
3/31/2026
3/31/2025
3/31/2024
3/31/2023
Total Revenue
40,105
40,105
61,969
65,478
55,285
Cost of Revenue
31,534
31,534
46,648
50,192
42,002
Gross Profit
8,571
8,571
15,321
15,286
13,283
Operating Expense
18,360
18,360
20,533
23,424
22,784
Operating Income
-9,789
-9,789
-5,212
-8,138
-9,501
Net Non Operating Interest Income Expense
-385
-385
-336
-209
-3,340
Pretax Income
-15,491
-15,491
-4,275
-9,358
-14,968
Tax Provision
60
60
13
85
-504
Net Income Common Stockholders
-15,551
-15,551
-4,288
-9,443
-14,464
Diluted NI Available to Com Stockholders
-15,551
-15,551
-4,288
-9,443
-14,464
Basic EPS
-0.02
--
-0.01
-0.01
-0.04
Diluted EPS
-0.02
--
-0.01
-0.01
-0.04
Basic Average Shares
666,423
--
666,423
648,777.459
404,771.816
Diluted Average Shares
666,423
--
666,423
648,777.459
404,771.816
Total Expenses
49,894
49,894
67,181
73,616
64,786
Net Income from Continuing & Discontinued Operation
-15,551
-15,551
-4,288
-9,443
-14,464
Normalized Income
-13,046
-13,046
-3,724.375
-8,474.400
-12,144.812
Interest Income
848
848
444
367
357
Interest Expense
1,233
1,233
780
576
3,697
Net Interest Income
-385
-385
-336
-209
-3,340
EBIT
-14,258
-14,258
-3,495
-8,782
-11,271
EBITDA
-13,282
-13,282
-1,422
-6,024
-6,377
Reconciled Cost of Revenue
31,534
31,534
46,648
50,192
42,002
Reconciled Depreciation
976
976
2,073
2,758
4,894
Net Income from Continuing Operation Net Minority Interest
-15,551
-15,551
-4,288
-9,443
-14,464
Total Unusual Items Excluding Goodwill
-3,000
-3,000
-675
-1,160
-2,400
Total Unusual Items
-3,000
-3,000
-675
-1,160
-2,400
Normalized EBITDA
-10,282
-10,282
-747
-4,864
-3,977
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-495
-495
-111.375
-191.400
-80.812
3/31/2023 - 10/11/2013
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