Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
13,968
10,499
6,503
7,866
5,600
Cost of Revenue
9,069
6,857
4,243
5,429
4,113
Gross Profit
4,899
3,642
2,260
2,437
1,487
Operating Expense
5,728
4,682
4,445
3,987
3,804
Operating Income
-829
-1,040
-2,185
-1,550
-2,317
Net Non Operating Interest Income Expense
-149
-132
163
62
0
Pretax Income
-1,175
-1,369
-2,022
-1,509
-2,455
Tax Provision
0
11
0
27
8
Net Income Common Stockholders
-1,175
-1,380
-2,022
-1,536
-2,463
Diluted NI Available to Com Stockholders
-1,175
-1,380
-2,022
-1,536
-2,463
Basic EPS
-0.09
-0.10
-0.14
-0.12
-0.25
Diluted EPS
-0.09
-0.10
-0.14
-0.12
-0.25
Basic Average Shares
13,486
13,486
--
12,863
8,966.26
Diluted Average Shares
13,486
13,486
--
12,863
8,966.26
Total Operating Income as Reported
-829
-1,040
-2,185
-1,550
-2,317
Total Expenses
14,797
11,539
8,688
9,416
7,917
Net Income from Continuing & Discontinued Operation
-1,175
-1,380
-2,022
-1,536
-2,463
Normalized Income
-978
-1,233.37
-2,022
-1,520.41
-2,360.62
Interest Income
5
27
330
141
0
Interest Expense
154
159
167
79
--
Net Interest Income
-149
-132
163
62
0
EBIT
-1,021
-1,210
-1,855
-1,430
-2,317
EBITDA
-616
-827
-1,520
-1,034
-1,955
Reconciled Cost of Revenue
9,069
6,857
4,243
5,429
4,113
Reconciled Depreciation
405
383
335
396
362
Net Income from Continuing Operation Net Minority Interest
-1,175
-1,380
-2,022
-1,536
-2,463
Total Unusual Items Excluding Goodwill
-197
-197
0
-21
-138
Total Unusual Items
-197
-197
0
-21
-138
Normalized EBITDA
-419
-630
-1,520
-1,013
-1,817
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
-50.37
0
-5.41
-35.62
12/31/2022 - 7/11/2012
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