Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,911
7,684
7,477
18,339
13,494
Cost of Revenue
7,693
5,724
5,707
12,740
10,913
Gross Profit
1,212
1,957
1,770
5,599
2,581
Operating Expense
2,364
1,569
1,679
1,774
1,367
Operating Income
-1,152
388
91
3,825
1,214
Net Non Operating Interest Income Expense
-217
-563
-640
-390
-367
Pretax Income
-1,492
-368
-572
3,550
695
Tax Provision
98
111
52
0
0
Net Income Common Stockholders
-1,590
-479
-624
3,550
695
Diluted NI Available to Com Stockholders
-1,590
-479
-624
3,550
695
Basic EPS
-0.10
-0.03
-0.06
0.34
0.07
Diluted EPS
-0.10
-0.03
-0.06
0.34
0.07
Basic Average Shares
20,858.3670
17,368.3670
10,388.3670
10,388.3670
10,388.3670
Diluted Average Shares
20,858.3670
17,368.3670
10,388.3670
10,388.3670
10,388.3670
Total Operating Income as Reported
-1,275
195
69
3,940
1,062
Total Expenses
10,057
7,293
7,386
14,514
12,280
Net Income from Continuing & Discontinued Operation
-1,590
-479
-624
3,550
695
Normalized Income
-1,590
-479
-624
3,550
657.4000
Interest Income
35
31
18
9
--
Interest Expense
452
565
652
391
367
Net Interest Income
-217
-563
-640
-390
-367
EBIT
-1,040
197
80
3,941
1,062
EBITDA
-964
300
164
4,024
1,136
Reconciled Cost of Revenue
7,693
5,724
5,707
12,740
10,913
Reconciled Depreciation
76
103
84
83
74
Net Income from Continuing Operation Net Minority Interest
-1,590
-479
-624
3,550
695
Total Unusual Items Excluding Goodwill
--
--
--
0
47
Total Unusual Items
--
--
--
0
47
Normalized EBITDA
-964
300
164
4,024
1,089
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
9.4000
12/31/2022 - 6/26/2007
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