Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
27,302
26,677
25,133
27,081
26,941
Cost of Revenue
15,088
14,294
14,510
15,425
15,298
Gross Profit
12,214
12,383
10,623
11,656
11,643
Operating Expense
16,796
16,064
15,325
14,314
13,170
Operating Income
-4,582
-3,681
-4,702
-2,658
-1,527
Net Non Operating Interest Income Expense
1,105
1,415
1,251
1,279
185
Other Income Expense
16
-43
1,585
-90
-46
Pretax Income
-3,461
-2,309
-1,866
-1,469
-1,388
Tax Provision
20
15
77
69
54
Net Income Common Stockholders
-3,481
-2,324
-1,943
-1,538
-1,442
Diluted NI Available to Com Stockholders
-3,481
-2,324
-1,943
-1,538
-1,442
Basic EPS
-0.11
-0.08
-0.06
-0.05
-0.05
Diluted EPS
-0.11
-0.08
-0.06
-0.05
-0.05
Basic Average Shares
31,107.5000
30,937
30,572
30,348
30,289
Diluted Average Shares
31,107.5000
30,937
30,572
30,348
30,289
Total Operating Income as Reported
-4,582
-3,681
-4,702
-2,658
-1,527
Total Expenses
31,884
30,358
29,835
29,739
28,468
Net Income from Continuing & Discontinued Operation
-3,481
-2,324
-1,943
-1,538
-1,442
Normalized Income
-3,481
-2,324
-1,943
-1,538
-1,442
Interest Income
1,105
1,415
1,251
1,300
202
Interest Expense
--
--
0
21
17
Net Interest Income
1,105
1,415
1,251
1,279
185
EBIT
-4,582
-3,681
-4,702
-1,448
-1,371
EBITDA
-3,831
-2,982
-4,242
-1,106
-931
Reconciled Cost of Revenue
15,088
14,294
14,510
15,425
15,298
Reconciled Depreciation
751
699
460
342
440
Net Income from Continuing Operation Net Minority Interest
-3,481
-2,324
-1,943
-1,538
-1,442
Normalized EBITDA
-3,831
-2,982
-4,242
-1,106
-931
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/7/1993
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