Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
388,539
388,539
231,472.0300
147,229.9490
67,775.1300
Cost of Revenue
72,533
72,533
64,179.7040
47,156.7330
64,259.5440
Gross Profit
316,006
316,006
167,292.3260
100,073.2160
3,515.5860
Operating Expense
300,639
300,639
170,015.9120
109,546.4930
17,610.5260
Operating Income
15,367
15,367
-2,723.5860
-9,473.2770
-14,094.9400
Net Non Operating Interest Income Expense
-6,422
-6,422
-1,453.3260
-2,322.4290
-5,904.4010
Other Income Expense
4,579
4,579
-641.4470
-15.6490
2,110.4300
Pretax Income
13,524
13,524
-4,818.3590
-11,811.3550
-17,888.9110
Tax Provision
4,446
4,446
-77,642.0580
147.3490
0
Net Income Common Stockholders
8,186
8,186
72,393.5280
-12,130.6190
-17,888.9110
Basic EPS
0.02
--
0.27
-0.05
-0.11
Diluted EPS
0.02
--
0.26
-0.05
-0.11
Basic Average Shares
329,532.4100
--
269,645.6650
226,088.8820
167,368.2030
Diluted Average Shares
341,083.3330
--
281,467.8380
226,088.8820
167,368.2030
Net Income from Continuing & Discontinued Operation
8,186
8,186
72,393.5280
-12,130.6190
-17,888.9110
Normalized Income
8,135.6562
8,135.6562
72,989.6907
-12,028.1852
-19,757.0080
Interest Income
--
--
1,533.6960
1,376.7970
564.9600
Interest Expense
6,422
6,422
2,987.0220
1,279.3950
6,469.3610
Net Interest Income
-6,422
-6,422
-1,453.3260
97.4020
-5,904.4010
EBIT
19,946
19,946
-1,831.3370
-10,531.9600
-11,419.5500
EBITDA
43,596
43,596
26,955.7470
11,710.2180
-1,446.6660
Reconciled Cost of Revenue
72,533
72,533
64,179.7040
47,156.7330
64,259.5440
Reconciled Depreciation
23,650
23,650
28,787.0840
22,242.1780
9,972.8840
Net Income from Continuing Operation Net Minority Interest
8,186
8,186
72,393.5280
-12,130.6190
-17,888.9110
Total Unusual Items Excluding Goodwill
75
75
-851.6610
-146.3340
1,868.0970
Total Unusual Items
75
75
-851.6610
-146.3340
1,868.0970
Normalized EBITDA
43,521
43,521
27,807.4080
11,856.5520
-3,314.7630
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
24.6562
24.6562
-255.4983
-43.9002
0
6/30/2023 - 4/27/2007
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