Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
19,113
20,828
26,229
24,094
18,599
Cost of Revenue
16,421
15,388
20,069
24,811
16,295
Gross Profit
2,692
5,440
6,160
-717
2,304
Operating Expense
4,415
3,981
3,551
3,258
2,399
Operating Income
-1,723
1,459
2,609
-3,975
-95
Net Non Operating Interest Income Expense
-23
-65
-291
-354
-236
Pretax Income
-3,642
-665
1,653
-8,856
-3,992
Tax Provision
-243
111
336
-607
-661
Net Income Common Stockholders
-3,367
-1,903
1,138
-8,613
-3,330
Diluted NI Available to Com Stockholders
-3,367
-1,903
1,138
-8,613
-3,330
Basic EPS
-0.00
-0.00
0.00
-0.01
-0.00
Diluted EPS
-0.00
-0.00
0.00
-0.01
-0.00
Basic Average Shares
2,120,087.3090
1,461,928
1,251,544.7140
704,892.5140
704,893
Diluted Average Shares
2,120,087.3090
1,461,928
1,251,544.7140
1,251,544.7140
1,251,544.7140
Total Expenses
20,836
19,369
23,620
28,069
18,694
Net Income from Continuing & Discontinued Operation
-3,367
-1,903
1,138
-8,613
-3,330
Normalized Income
-1,967.0824
-658
1,800.8820
-4,360.8901
-291.8810
Interest Income
--
177
40
152
55
Interest Expense
200
242
331
354
291
Net Interest Income
-23
-65
-291
-202
-236
EBIT
-3,442
-423
1,984
-8,502
-3,701
EBITDA
1,971
5,147
6,939
-3,759
965
Reconciled Cost of Revenue
16,421
15,388
20,069
24,811
16,295
Reconciled Depreciation
5,413
5,570
4,955
4,743
4,666
Net Income from Continuing Operation Net Minority Interest
-3,367
-1,903
1,138
-8,613
-3,330
Total Unusual Items Excluding Goodwill
-1,500
-1,500
-832
-4,565
-3,641
Total Unusual Items
-1,500
-1,500
-832
-4,565
-3,641
Normalized EBITDA
3,471
6,647
7,771
-3,759
4,606
Tax Rate for Calcs
0.0001
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
-100.0824
-255
-169.1180
0
-602.8810
12/31/2022 - 1/3/2000
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