Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
53,926
10,893
1,389
2,919
4,178
Cost of Revenue
25,757
10,656
2,912
8,545
10,931
Gross Profit
28,169
237
-1,523
-5,626
-6,753
Operating Expense
19,929
12,051
3,700
4,358
7,041
Operating Income
8,240
-11,814
-5,223
-9,984
-13,794
Net Non Operating Interest Income Expense
-2,752
-3,462
-3,958
-3,381
-2,003
Other Income Expense
-21,767
-41,149
17,675
-15,594
50,676
Pretax Income
-16,279
-56,425
8,494
-28,959
34,879
Net Income Common Stockholders
-16,279
-56,425
8,494
-28,959
34,879
Diluted NI Available to Com Stockholders
-16,279
-56,425
8,494
-28,959
34,879
Basic EPS
-0.05
-0.16
0.03
-0.10
0.13
Diluted EPS
-0.05
-0.16
0.03
-0.10
0.13
Basic Average Shares
398,527.9930
347,833.3180
315,415.8580
278,652.5780
274,835.9440
Diluted Average Shares
423,625.6810
347,833.3180
315,415.8580
278,652.5780
274,835.9440
Total Expenses
45,686
22,707
6,612
12,903
17,972
Net Income from Continuing & Discontinued Operation
-16,279
-56,425
8,494
-28,959
34,879
Normalized Income
823
-36,500
-4,780.3013
-12,828
-2,246.4179
Interest Income
524
846
232
113
16
Interest Expense
3,276
4,308
4,190
3,494
2,019
Net Interest Income
-2,752
-3,462
-3,958
-3,381
-2,003
EBIT
-13,003
-52,117
12,684
-25,465
36,898
EBITDA
-12,668
-51,821
12,847
-25,192
37,219
Reconciled Cost of Revenue
25,757
10,656
2,912
8,545
10,931
Reconciled Depreciation
335
296
163
273
321
Net Income from Continuing Operation Net Minority Interest
-16,279
-56,425
8,494
-28,959
34,879
Total Unusual Items Excluding Goodwill
-17,102
-19,925
17,849
-16,131
50,041
Total Unusual Items
-17,102
-19,925
17,849
-16,131
50,041
Normalized EBITDA
4,434
-31,896
-5,002
-9,061
-12,822
Tax Rate for Calcs
0
0
0.0003
0
0.0003
Tax Effect of Unusual Items
0
0
4,574.6987
0
12,915.5821
12/31/2022 - 2/27/2017
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