Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
50,910
54,731
54,031
48,804
54,335
Cost of Revenue
43,253
45,045
45,580
38,958
45,173
Gross Profit
7,657
9,686
8,451
9,846
9,162
Operating Expense
21,078
21,273
18,685
22,021
31,665
Operating Income
-13,421
-11,587
-10,234
-12,175
-22,503
Net Non Operating Interest Income Expense
-3,989
-3,169
-3,499
-1,711
4,731
Other Income Expense
--
3,098
939
4,429
-8,288
Pretax Income
-14,312
-11,658
-12,794
-9,457
-26,060
Tax Provision
80
92
-1,023
771
-1,138
Net Income Common Stockholders
-13,871
-11,319
-10,585
-9,498
-188,890
Diluted NI Available to Com Stockholders
-13,871
-11,319
-10,585
-9,498
-188,890
Basic EPS
-3.51
-2.67
-4.51
-4.45
-157.80
Diluted EPS
-3.51
-2.67
-4.51
-4.45
-161.88
Basic Average Shares
6,534.8260
4,239.3260
2,347.0070
2,134.3820
1,197.0220
Diluted Average Shares
6,534.8260
4,239.3260
2,347.0070
2,134.3820
1,197.0220
Total Operating Income as Reported
-13,421
-11,587
-10,234
-12,792
-30,791
Total Expenses
64,331
66,318
64,265
60,979
76,838
Net Income from Continuing & Discontinued Operation
-13,871
-11,319
-10,585
-9,498
-188,890
Normalized Income
-15,729.8000
-13,952.3000
-11,448.9182
-13,262.6500
-14,584.9242
Interest Income
--
--
1,906
7,006
6,703
Interest Expense
3,576
2,756
2,507
1,711
1,972
Net Interest Income
-3,989
-3,169
-3,499
-1,711
4,731
EBIT
-10,736
-8,902
-10,287
-7,746
-24,088
EBITDA
-8,746
-6,946
-8,103
-4,750
-16,757
Reconciled Cost of Revenue
43,253
45,038
45,573
38,951
40,602
Reconciled Depreciation
1,990
1,956
2,184
2,996
7,331
Net Income from Continuing Operation Net Minority Interest
-13,871
-11,319
-10,585
-9,498
-22,511
Total Unusual Items Excluding Goodwill
3,098
3,098
939
4,429
-8,288
Total Unusual Items
3,098
3,098
939
4,429
-8,288
Normalized EBITDA
-11,844
-10,044
-9,042
-9,179
-8,469
Tax Rate for Calcs
0.0004
0.0002
0.0001
0.0002
0
Tax Effect of Unusual Items
1,239.2000
464.7000
75.0818
664.3500
-361.9242
12/31/2022 - 5/20/2020
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