Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
19,992
14,208
10,717
8,127
9,162
Cost of Revenue
17,401
11,094
7,049
5,243
7,722
Gross Profit
2,591
3,114
3,668
2,884
1,440
Operating Expense
5,844
6,028
6,441
5,700
6,828
Operating Income
-3,253
-2,914
-2,773
-2,816
-5,388
Net Non Operating Interest Income Expense
-848
-314
-52
-8
0
Other Income Expense
241
249
--
--
-746
Pretax Income
-3,860
-2,979
-2,825
-2,824
-6,134
Tax Provision
--
-285
0
--
--
Net Income Common Stockholders
-3,575
-2,694
-2,825
-2,824
-6,134
Diluted NI Available to Com Stockholders
-3,575
-2,694
-2,825
-2,824
-6,134
Basic EPS
-0.23
-0.17
-0.19
-0.21
-0.47
Diluted EPS
-0.23
-0.17
-0.19
-0.21
-0.47
Basic Average Shares
16,021
15,804
14,678
13,359
12,924
Diluted Average Shares
16,021
15,804
14,678
13,359
12,924
Total Operating Income as Reported
-3,779
-3,432
-2,773
-2,816
-6,219
Total Expenses
23,245
17,122
13,490
10,943
14,550
Net Income from Continuing & Discontinued Operation
-3,575
-2,694
-2,825
-2,824
-6,134
Normalized Income
-3,816
-2,920.5900
-2,825
-2,824
-5,388
Interest Expense
751
217
52
8
0
Net Interest Income
-848
-314
-52
-8
0
EBIT
-3,109
-2,762
-2,773
-2,816
-5,388
EBITDA
-2,856
-2,507
-2,490
-2,413
-4,944
Reconciled Cost of Revenue
17,221
11,017
7,025
5,240
7,696
Reconciled Depreciation
253
255
283
403
444
Net Income from Continuing Operation Net Minority Interest
-3,575
-2,694
-2,825
-2,824
-6,134
Total Unusual Items Excluding Goodwill
241
249
0
0
-746
Total Unusual Items
241
249
0
0
-746
Normalized EBITDA
-3,097
-2,756
-2,490
-2,413
-4,198
Tax Rate for Calcs
0
0.0001
0
0
0
Tax Effect of Unusual Items
0
22.4100
0
0
0
12/31/2022 - 5/14/2012
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