Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
11,440
11,165
13,213
18,115
15,754
Cost of Revenue
7,776
7,460
9,234
12,652
9,896
Gross Profit
3,665
3,705
3,979
5,463
5,858
Operating Expense
4,428
4,387
5,237
7,594
8,818
Operating Income
-763
-682
-1,258
-2,131
-2,960
Net Non Operating Interest Income Expense
-831
-838
-867
-789
-514
Other Income Expense
--
284
20
--
3,573
Pretax Income
-1,310
-1,236
-2,105
-2,920
99
Tax Provision
12
12
12
0
15
Net Income Common Stockholders
-1,322
-1,248
-2,117
-2,920
84
Diluted NI Available to Com Stockholders
-1,322
-1,248
-2,117
-2,920
84
Basic EPS
-0.09
-0.09
-0.11
-0.22
0.01
Diluted EPS
-0.09
-0.09
-0.11
-0.22
0.01
Basic Average Shares
14,436
14,436
13,993
13,281
12,151
Diluted Average Shares
14,436
14,436
13,993
13,281
15,450
Total Operating Income as Reported
-763
-682
-1,258
-2,131
-2,960
Total Expenses
12,204
11,847
14,471
20,246
18,714
Net Income from Continuing & Discontinued Operation
-1,322
-1,248
-2,117
-2,920
84
Normalized Income
-1,322
-1,248
-2,117
-2,920
-1,416.9697
Interest Expense
831
838
867
789
514
Net Interest Income
-831
-838
-867
-789
-514
EBIT
-479
-398
-1,238
-2,131
613
EBITDA
377
447
-411
-1,240
1,754
Reconciled Cost of Revenue
7,776
7,460
9,234
12,652
9,896
Reconciled Depreciation
856
845
827
891
1,141
Net Income from Continuing Operation Net Minority Interest
-1,322
-1,248
-2,117
-2,920
84
Total Unusual Items Excluding Goodwill
--
--
--
0
1,769
Total Unusual Items
--
--
--
0
1,769
Normalized EBITDA
377
447
-411
-1,240
-15
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
268.0303
12/31/2021 - 12/14/1995
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