Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
16,842
16,842
13,248
6,041
2,219
Cost of Revenue
12,848
12,848
4,867
4,216
2,445
Gross Profit
3,994
3,994
8,381
1,825
-226
Operating Expense
17,303
17,303
13,097
10,299
8,919
Operating Income
-13,309
-13,309
-4,716
-8,474
-9,145
Net Non Operating Interest Income Expense
-1,459
-1,459
-812
-477
-481
Pretax Income
-14,535
-14,535
-4,786
-7,816
-9,364
Tax Provision
280
280
186
45
-2,626
Net Income Common Stockholders
-14,816
-14,816
-4,971
-7,862
-6,739
Diluted NI Available to Com Stockholders
-14,816
-14,816
-4,971
-7,862
-6,739
Basic EPS
-0.98
-0.98
-0.34
-0.54
-0.46
Diluted EPS
-0.98
-0.98
-0.34
-0.54
-0.46
Basic Average Shares
15,082.7650
15,082.7650
14,611.8980
14,644.1340
14,630.5620
Diluted Average Shares
16,266.6430
16,266.6430
14,611.8980
14,644.1340
14,630.5620
Total Operating Income as Reported
-13,274
-13,274
-4,938
-8,803
-8,254
Rent Expense Supplemental
127
127
168
260
213
Total Expenses
30,151
30,151
17,964
14,515
11,364
Net Income from Continuing & Discontinued Operation
-14,816
-14,816
-4,971
-7,862
-6,739
Normalized Income
-14,990.7500
-14,990.7500
-5,527.5000
-8,713.2500
-6,927.5258
Interest Income
--
--
--
11
2
Interest Expense
1,134
1,134
823
488
483
Net Interest Income
-1,459
-1,459
-812
-477
-481
EBIT
-13,401
-13,401
-3,963
-7,328
-8,881
EBITDA
-9,089
-9,089
24
-3,952
-6,323
Reconciled Cost of Revenue
12,848
12,848
4,867
4,216
2,445
Reconciled Depreciation
4,312
4,312
3,753
3,376
2,548
Net Income from Continuing Operation Net Minority Interest
-14,816
-14,816
-4,971
-7,862
-6,739
Total Unusual Items Excluding Goodwill
233
233
742
1,135
292
Total Unusual Items
233
233
742
1,135
292
Normalized EBITDA
-9,322
-9,322
-718
-5,087
-6,585
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
58.2500
58.2500
185.5000
283.7500
73.4742
12/31/2022 - 10/21/2019
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