Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
10,993
10,993
8,429
6,135
4,045
Cost of Revenue
5,815
5,815
4,693
2,456
1,970
Gross Profit
5,178
5,178
3,736
3,679
2,075
Operating Expense
7,193
7,193
7,245
5,052
5,686
Operating Income
-2,015
-2,015
-3,509
-1,373
-3,611
Net Non Operating Interest Income Expense
-7
-7
13
-26
14
Pretax Income
-2,022
-2,022
-3,496
-1,399
-3,574
Tax Provision
106
106
-81
-128
-105
Net Income Common Stockholders
-2,128
-2,128
-3,415
-1,271
-3,469
Diluted NI Available to Com Stockholders
-2,128
-2,128
-3,415
-1,271
-3,469
Basic EPS
-0.01
-0.01
-0.01
-0.00
-0.01
Diluted EPS
-0.01
-0.01
-0.01
-0.00
-0.01
Basic Average Shares
386,832.79
414,195.44
366,657.54
304,737.26
304,033.36
Diluted Average Shares
386,832.79
414,195.44
366,657.54
308,202.23
305,820.42
Total Operating Income as Reported
-2,015
-2,015
-3,509
-1,373
-3,588
Rent Expense Supplemental
--
--
--
--
0
Total Expenses
13,008
13,008
11,938
7,508
7,656
Net Income from Continuing & Discontinued Operation
-2,128
-2,128
-3,415
-1,271
-3,469
Normalized Income
-2,128
-2,128
-3,415
-1,271
-3,491.32
Interest Income
38
38
100
31
89
Interest Expense
45
45
87
57
75
Net Interest Income
-7
-7
13
-26
14
EBIT
-1,977
-1,977
-3,409
-1,342
-3,499
EBITDA
-1,247
-1,247
-2,801
-916
-2,811
Reconciled Cost of Revenue
5,815
5,815
4,693
2,456
1,970
Reconciled Depreciation
730
730
608
426
688
Net Income from Continuing Operation Net Minority Interest
-2,128
-2,128
-3,415
-1,271
-3,469
Total Unusual Items Excluding Goodwill
--
--
--
233
23
Total Unusual Items
--
--
--
233
23
Normalized EBITDA
-1,247
-1,247
-2,801
-916
-2,834
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0.68
6/30/2023 - 12/15/2020
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