Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,637
23,829
23,703
23,134
19,693
Cost of Revenue
15,768
14,522
13,824
13,698
11,201
Gross Profit
9,869
9,307
9,879
9,436
8,492
Operating Expense
10,954
10,001
10,360
9,851
8,928
Operating Income
-1,085
-694
-481
-415
-436
Net Non Operating Interest Income Expense
-386
-92
-80
-95
-67
Other Income Expense
--
-157
-124
-442
-1,692
Pretax Income
-1,628
-943
-685
-952
-2,195
Tax Provision
35
25
-144
-8
40
Net Income Common Stockholders
-1,663
-968
-541
-944
-2,235
Diluted NI Available to Com Stockholders
-1,663
-968
-541
-944
-2,235
Basic EPS
-0.03
-0.02
-0.01
-0.02
-0.04
Diluted EPS
-0.03
-0.02
-0.01
-0.02
-0.04
Basic Average Shares
60,734.7840
60,683.0720
60,289.2950
60,345.8070
62,413.4980
Diluted Average Shares
60,734.7840
60,683.0720
60,289.2950
60,345.8070
62,413.4980
Total Operating Income as Reported
-1,085
-694
-481
-415
-436
Total Expenses
26,722
24,523
24,184
23,549
20,129
Net Income from Continuing & Discontinued Operation
-1,663
-968
-541
-944
-2,235
Normalized Income
-1,568.8000
-847.1100
-443.0672
-505.7143
-932.1600
Interest Income
--
--
--
--
234
Net Interest Income
-386
-92
-80
-95
-67
EBIT
-1,225
-694
-481
-415
-436
EBITDA
-69
443
654
360
394
Reconciled Cost of Revenue
15,768
13,554
12,839
13,178
10,634
Reconciled Depreciation
1,156
1,137
1,135
775
830
Net Income from Continuing Operation Net Minority Interest
-1,663
-968
-541
-944
-2,235
Total Unusual Items Excluding Goodwill
-157
-157
-124
-442
-1,692
Total Unusual Items
-157
-157
-124
-442
-1,692
Normalized EBITDA
88
600
778
802
2,086
Tax Rate for Calcs
0.0004
0.0002
0.0002
0
0.0002
Tax Effect of Unusual Items
-62.8000
-36.1100
-26.0672
-3.7143
-389.1600
12/31/2022 - 1/27/2020
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