Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
15,055
15,500
14,956
8,269
7,055
Cost of Revenue
8,803
9,505
9,314
4,849
3,817
Gross Profit
6,252
5,995
5,642
3,420
3,238
Operating Expense
9,719
11,979
10,748
9,882
13,240
Operating Income
-3,467
-5,984
-5,106
-6,462
-10,002
Net Non Operating Interest Income Expense
-425
-481
-182
112
-49
Other Income Expense
-23
430
-23
-1,154
-518
Pretax Income
-3,915
-6,035
-5,311
-7,504
-10,569
Tax Provision
-535
-535
-3,589
3
2
Net Income Common Stockholders
-3,478
-5,500
-1,722
-7,507
-10,571
Basic EPS
-0.01
-0.02
-0.01
-0.10
-0.21
Diluted EPS
-0.01
-0.02
-0.01
-0.10
-0.21
Basic Average Shares
352,122.5460
256,206.8790
154,552.1840
75,879.3790
50,807.0020
Diluted Average Shares
352,122.5460
256,206.8790
154,552.1840
75,879.3790
50,807.0020
Net Income from Continuing & Discontinued Operation
-3,478
-5,500
-1,722
-7,507
-10,571
Normalized Income
-3,046.7484
-5,002.4027
-1,461.6000
-6,303
-9,878
Interest Income
7
7
30
213
22
Interest Expense
360
416
177
68
--
Net Interest Income
-425
-481
-182
112
-49
EBIT
-3,555
-5,619
-5,134
-7,436
-10,002
EBITDA
-2,823
-4,750
-4,092
-6,839
-9,281
Reconciled Cost of Revenue
8,803
9,505
9,314
4,849
3,817
Reconciled Depreciation
732
869
1,042
597
721
Net Income from Continuing Operation Net Minority Interest
-3,380
-5,500
-1,722
-7,507
-10,571
Total Unusual Items Excluding Goodwill
-386
-546
-372
-1,720
-990
Total Unusual Items
-386
-546
-372
-1,720
-990
Normalized EBITDA
-2,437
-4,204
-3,720
-5,119
-8,291
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-52.7484
-48.4027
-111.6000
-516
-297
12/31/2022 - 6/5/2018
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