Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
20,262
16,830
13,688
10,008
5,859
Cost of Revenue
17,443
15,151
12,120
9,032
5,060
Gross Profit
2,916
1,776
1,569
976
799
Operating Expense
11,810
9,378
6,587
4,816
5,311
Operating Income
-8,894
-7,602
-5,018
-3,840
-4,512
Net Non Operating Interest Income Expense
-141
-336
34
-6
-361
Other Income Expense
-1,294
3,155
-2,510
-720
2,666
Pretax Income
-10,329
-4,783
-7,494
-4,566
-2,207
Tax Provision
-584
-736
310
32
-6
Net Income Common Stockholders
-8,882
-3,677
-7,804
-4,598
-2,201
Diluted NI Available to Com Stockholders
-8,882
-3,677
-7,804
-4,598
-2,201
Basic EPS
-698.52
-891.77
-2.84k
-11.73k
-5.92k
Diluted EPS
-698.52
-891.77
-2.84k
-11.73k
-5.92k
Basic Average Shares
557.4630
4.1230
2.7520
0.3920
0.3720
Diluted Average Shares
557.4630
4.1230
2.7520
0.3920
0.3720
Total Operating Income as Reported
-9,124
-7,841
-6,204
-5,089
-4,512
Rent Expense Supplemental
--
837
243
169
75
Total Expenses
29,253
24,529
18,707
13,848
10,371
Net Income from Continuing & Discontinued Operation
-8,882
-3,677
-7,804
-4,598
-2,201
Normalized Income
-7,878.1584
-6,548.7370
-6,811
-5,026.4900
-4,859.7522
Interest Income
154
100
78
4
0
Interest Expense
332
175
7
0
323
Net Interest Income
-141
-336
34
-6
-361
EBIT
-9,997
-4,608
-7,487
-4,566
-1,884
EBITDA
-8,497
-3,407
-6,699
-3,828
-1,314
Reconciled Cost of Revenue
17,443
14,927
12,118
9,032
5,060
Reconciled Depreciation
1,500
1,201
788
738
570
Net Income from Continuing Operation Net Minority Interest
-8,882
-3,677
-7,804
-4,598
-2,201
Total Unusual Items Excluding Goodwill
-1,064
3,394
-1,324
529
2,666
Total Unusual Items
-1,064
3,394
-1,324
529
2,666
Normalized EBITDA
-7,433
-6,801
-5,375
-4,357
-3,980
Tax Rate for Calcs
0.0001
0.0002
0.0003
0.0002
0
Tax Effect of Unusual Items
-60.1584
522.2630
-331
100.5100
7.2478
12/31/2022 - 8/26/2022
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