Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14,041
14,041
11,675
9,073
11,831
Cost of Revenue
17,200
17,200
11,560
10,208
10,063
Gross Profit
-3,159
-3,159
115
-1,135
1,768
Operating Expense
5,650
5,650
2,793
1,346
721
Operating Income
-8,809
-8,809
-2,678
-2,481
1,047
Net Non Operating Interest Income Expense
129
129
-48
-62
-20
Other Income Expense
-381
-381
737
-281
-60
Pretax Income
-9,061
-9,061
-1,989
-2,824
967
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-9,061
-9,061
-1,989
-2,824
7,686
Diluted NI Available to Com Stockholders
-9,061
-9,061
-1,989
-2,824
7,686
Basic EPS
-1.10
--
-0.66
-1.89
15.10
Diluted EPS
-1.10
--
-0.66
-1.89
15.10
Basic Average Shares
8,222.8900
--
3,023.3270
1,494.3330
682.7790
Diluted Average Shares
8,222.8900
--
3,023.3270
1,494.3330
682.7790
Total Operating Income as Reported
-8,809
-8,809
-2,678
-2,481
1,047
Total Expenses
22,850
22,850
14,353
11,554
10,784
Net Income from Continuing & Discontinued Operation
-9,061
-9,061
-1,989
-2,824
7,686
Normalized Income
-8,643
-8,643
-2,702
-2,858
3,116
Interest Income
191
191
0
1
0
Interest Expense
62
62
48
63
20
Net Interest Income
129
129
-48
-62
-20
EBIT
-8,999
-8,999
-1,941
-2,761
987
EBITDA
-4,817
-4,817
1,740
390
6,509
Reconciled Cost of Revenue
17,200
17,200
11,560
10,208
10,063
Reconciled Depreciation
4,182
4,182
3,681
3,151
5,522
Net Income from Continuing Operation Net Minority Interest
-9,061
-9,061
-1,989
-2,824
3,016
Total Unusual Items Excluding Goodwill
-418
-418
713
34
-100
Total Unusual Items
-418
-418
713
34
-100
Normalized EBITDA
-4,399
-4,399
1,027
356
6,609
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/17/2018
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