Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
35,006
33,943
29,961
38,299
31,205
Cost of Revenue
33,105
31,661
27,193
36,239
26,185
Gross Profit
1,901
2,282
2,768
2,060
5,020
Operating Expense
3,244
3,417
3,783
3,562
3,845
Operating Income
-1,343
-1,135
-1,015
-1,502
1,175
Net Non Operating Interest Income Expense
-2,625
-2,884
-2,573
-2,875
-2,313
Pretax Income
-3,942
-3,993
-3,588
-4,383
-1,197
Tax Provision
450
466
-83
75
141
Net Income Common Stockholders
-4,392
-4,459
-3,505
-4,458
-833
Diluted NI Available to Com Stockholders
-4,392
-4,459
-3,505
-4,458
-833
Basic EPS
-0.01
-0.01
-0.01
-0.01
-0.00
Diluted EPS
-0.01
-0.01
-0.01
-0.01
-0.00
Basic Average Shares
1,210,100.0420
845,670.9680
559,945.6600
558,623.9320
537,209.7180
Diluted Average Shares
1,210,100.0420
845,670.9680
559,945.6600
558,623.9320
537,209.7180
Total Operating Income as Reported
-1,343
-1,135
-1,015
-1,502
1,175
Total Expenses
36,349
35,078
30,976
39,801
30,030
Net Income from Continuing & Discontinued Operation
-4,392
-4,459
-3,505
-4,458
-833
Normalized Income
-4,392
-4,459
-3,505
-4,458
-833
Interest Expense
2,082
2,341
1,990
2,230
1,675
Net Interest Income
-2,625
-2,884
-2,573
-2,875
-2,313
EBIT
-1,860
-1,652
-1,598
-2,153
478
EBITDA
1,799
1,798
1,969
1,950
2,032
Reconciled Cost of Revenue
33,105
31,661
27,193
36,239
26,185
Reconciled Depreciation
3,659
3,450
3,567
4,103
1,554
Net Income from Continuing Operation Net Minority Interest
-4,392
-4,459
-3,505
-4,458
-833
Normalized EBITDA
1,799
1,798
1,969
1,950
2,032
Tax Rate for Calcs
0.0002
0.0001
0
0.0001
0.0001
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/18/2013
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