Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
19,847
25,786
26,876
24,109
25,813
Cost of Revenue
14,368
18,498
20,825
19,038
19,186
Gross Profit
5,479
7,288
6,051
5,071
6,627
Operating Expense
8,939
9,035
9,184
9,679
8,450
Operating Income
-3,460
-1,747
-3,133
-4,608
-1,823
Net Non Operating Interest Income Expense
403
328
540
554
154
Other Income Expense
--
-163
719
-140
1,449
Pretax Income
-3,174
-1,582
-1,874
-4,194
-220
Tax Provision
-13
3
24
-14
4
Net Income Common Stockholders
10,018
-1,585
-1,898
-4,180
-224
Diluted NI Available to Com Stockholders
10,018
-1,585
-1,898
-4,180
-224
Basic EPS
1.45
-0.23
-0.28
-0.62
-0.03
Diluted EPS
1.45
-0.23
-0.28
-0.62
-0.03
Basic Average Shares
6,903.8840
6,891.3040
6,778.5710
6,788
7,466.6670
Diluted Average Shares
6,903.8840
6,891.3040
6,778.5710
6,788
7,466.6670
Total Operating Income as Reported
-3,574
-1,910
-2,416
-4,881
-1,823
Total Expenses
23,307
27,533
30,009
28,717
27,636
Net Income from Continuing & Discontinued Operation
10,018
-1,585
-1,898
-4,180
-224
Normalized Income
-3,044.4792
-1,463.6791
-2,431.2329
-3,949.7711
-153.5195
Interest Income
410
341
559
577
162
Interest Expense
7
13
19
23
8
Net Interest Income
403
328
540
554
154
EBIT
-3,167
-1,569
-1,855
-4,171
-212
EBITDA
-2,570
-886
-1,171
-3,379
655
Reconciled Cost of Revenue
14,368
18,498
20,825
19,038
19,186
Reconciled Depreciation
597
683
684
792
867
Net Income from Continuing Operation Net Minority Interest
-3,161
-1,585
-1,898
-4,180
-224
Total Unusual Items Excluding Goodwill
-117
-163
717
-231
-95
Total Unusual Items
-117
-163
717
-231
-95
Normalized EBITDA
-2,453
-723
-1,888
-3,148
750
Tax Rate for Calcs
0
0.0003
0.0003
0
0.0003
Tax Effect of Unusual Items
-0.4792
-41.6791
183.7671
-0.7711
-24.5195
12/31/2022 - 3/1/1999
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