Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,732
8,732
32,663
23,992
13,736
Cost of Revenue
5,512
5,512
28,430
20,320
10,334
Gross Profit
3,220
3,220
4,233
3,672
3,402
Operating Expense
9,955
9,955
11,287
8,737
24,948
Operating Income
-6,735
-6,735
-7,054
-5,065
-21,546
Net Non Operating Interest Income Expense
-55
-55
93
-144
283
Pretax Income
-13,678
-13,678
-10,744
-5,498
-21,647
Tax Provision
134
134
2,184
544
4,174
Net Income Common Stockholders
-13,749
-13,749
-11,901
-5,330
-25,483
Diluted NI Available to Com Stockholders
-13,749
-13,749
-11,901
-5,330
-25,483
Basic EPS
-0.20
-0.20
-0.61
-0.38
-4.86
Diluted EPS
-0.20
-0.20
-0.61
-0.38
-4.86
Basic Average Shares
69,179.7130
69,179.7130
21,045.5020
15,864.6260
5,413.4460
Diluted Average Shares
69,179.7130
69,179.7130
21,045.5020
15,864.6260
5,413.4460
Total Operating Income as Reported
-6,856
-6,856
-6,717
-5,287
-22,039
Rent Expense Supplemental
550
550
677
546
388
Total Expenses
15,467
15,467
39,717
29,057
35,282
Net Income from Continuing & Discontinued Operation
-13,749
-13,749
-11,901
-5,330
-25,483
Normalized Income
-9,013.7500
-9,013.7500
-9,133.5000
-5,163.5000
-25,489
Interest Income
--
--
0
31
412
Interest Expense
349
349
215
175
129
Net Interest Income
-55
-55
93
-144
283
EBIT
-13,329
-13,329
-10,529
-5,323
-21,518
EBITDA
-9,770
-9,770
-3,805
-2,596
-4,501
Reconciled Cost of Revenue
5,512
5,512
28,430
20,320
10,334
Reconciled Depreciation
3,559
3,559
6,724
2,727
17,017
Net Income from Continuing Operation Net Minority Interest
-13,749
-13,749
-11,901
-5,330
-25,483
Total Unusual Items Excluding Goodwill
-5,603
-5,603
-3,690
-222
8
Total Unusual Items
-5,070
-5,070
-3,690
-222
8
Normalized EBITDA
-4,700
-4,700
-115
-2,374
-4,509
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-1,400.7500
-1,400.7500
-922.5000
-55.5000
2
12/31/2022 - 4/21/2015
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