Breakdown
TTM
6/30/2026
6/30/2024
6/30/2023
6/30/2022
Total Revenue
--
--
13,296.9010
33,469.1680
26,932.7320
Cost of Revenue
963.2670
963.2670
29,080.4680
45,819.6010
38,059.9260
Gross Profit
-963.2670
-963.2670
-15,783.5670
-12,350.4330
-11,127.1940
Operating Expense
2,128.0190
2,128.0190
6,206.4490
13,589.9310
5,863.5140
Operating Income
-3,091.2860
-3,091.2860
-21,990.0160
-25,940.3640
-16,990.7080
Net Non Operating Interest Income Expense
243.6300
243.6300
547.2610
14.6790
-43.0200
Other Income Expense
705.3350
705.3350
-537.0170
1,046.8830
-513.0410
Pretax Income
-2,142.3210
-2,142.3210
-21,514.7630
-24,878.8020
-17,546.7690
Tax Provision
0
0
0.1880
0
0
Net Income Common Stockholders
-2,142.3210
-2,142.3210
-21,514.9510
-24,878.8020
-17,546.7690
Basic EPS
-0.01
-0.01
-0.10
-0.14
-0.12
Diluted EPS
-0.01
-0.01
-0.10
-0.14
-0.12
Basic Average Shares
278,739.1150
278,739.1150
--
174,495.1210
151,131.7430
Diluted Average Shares
278,739.1150
278,739.1150
218,111.9800
174,495.1210
151,131.7430
Net Income from Continuing & Discontinued Operation
-2,142.3210
-2,142.3210
-21,514.9510
-24,878.8020
-17,546.7690
Normalized Income
-2,142.3210
-2,142.3210
-21,514.9510
-24,878.8020
-17,546.7690
Interest Income
265.7730
265.7730
611.2730
80.3870
36.0100
Interest Expense
22.1430
22.1430
64.0120
65.7080
79.0300
Net Interest Income
243.6300
243.6300
547.2610
14.6790
-43.0200
EBIT
-2,120.1780
-2,120.1780
-21,450.7510
-24,813.0940
-17,467.7390
EBITDA
-2,079.0070
-2,079.0070
-19,100.3830
-22,454.8910
-15,068.4680
Reconciled Cost of Revenue
963.2670
963.2670
29,080.4680
45,819.6010
38,059.9260
Reconciled Depreciation
41.1710
41.1710
2,350.3680
2,358.2030
2,399.2710
Net Income from Continuing Operation Net Minority Interest
-2,142.3210
-2,142.3210
-21,514.9510
-24,878.8020
-17,546.7690
Total Unusual Items Excluding Goodwill
-963.2670
--
--
--
--
Total Unusual Items
-963.2670
--
--
--
--
Normalized EBITDA
-2,079.0070
-2,079.0070
-19,100.3830
-22,454.8910
-15,068.4680
Tax Rate for Calcs
0
0
0.0003
0
0
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2022 - 11/8/2006
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