Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
26,527
28,236
49,336
67,352
21,995
Cost of Revenue
23,828
24,715
42,040
66,149
23,662
Gross Profit
2,699
3,521
7,296
1,204
-1,667
Operating Expense
19,926
20,273
18,953
17,465
18,049
Operating Income
-17,227
-16,752
-11,657
-16,261
-19,716
Net Non Operating Interest Income Expense
5
30
171
249
36
Other Income Expense
-321
-10,687
110
-36
--
Pretax Income
-17,543
-27,409
-11,376
-16,048
-19,680
Tax Provision
--
-406
-94
12
2
Net Income Common Stockholders
-17,137
-27,003
-11,282
-16,060
-19,682
Diluted NI Available to Com Stockholders
-17,137
-27,003
-11,282
-16,060
-19,682
Basic EPS
-0.78
-1.61
-0.77
-1.30
-1.99
Diluted EPS
-0.78
-1.61
-0.77
-1.30
-1.99
Basic Average Shares
19,771.5000
16,814
14,621
12,345
9,909
Diluted Average Shares
19,771.5000
16,814
14,621
12,345
9,909
Total Operating Income as Reported
-17,227
-27,532
-11,657
-16,261
-19,716
Total Expenses
43,754
44,988
60,993
83,614
41,711
Net Income from Continuing & Discontinued Operation
-17,137
-27,003
-11,282
-16,060
-19,682
Normalized Income
-17,137
-16,382.5440
-11,282
-16,060
-19,682
Interest Income
25
56
205
261
37
Interest Expense
20
26
34
12
1
Net Interest Income
5
30
171
249
36
EBIT
-17,523
-27,383
-11,342
-16,036
-19,679
EBITDA
-12,421
-22,852
-6,842
-13,562
-18,560
Reconciled Cost of Revenue
23,828
20,684
38,040
66,149
23,662
Reconciled Depreciation
5,102
4,531
4,500
2,474
1,119
Net Income from Continuing Operation Net Minority Interest
-17,137
-27,003
-11,282
-16,060
-19,682
Total Unusual Items Excluding Goodwill
0
-10,780
0
--
--
Total Unusual Items
0
-10,780
0
--
--
Normalized EBITDA
-12,421
-12,072
-6,842
-13,562
-18,560
Tax Rate for Calcs
0
0
0
0.0003
0.0003
Tax Effect of Unusual Items
0
-159.5440
0
0
0
12/31/2022 - 5/3/2010
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