Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
128,467
97,906
6
3,188.0190
21,251.5180
Cost of Revenue
128,348
97,870
3
2,721.2070
13,675.1030
Gross Profit
119
36
3
466.8120
7,576.4150
Operating Expense
6,913
10,043
8,302
8,203.1190
21,009.5710
Operating Income
-6,794
-10,007
-8,299
-7,736.3070
-13,433.1560
Net Non Operating Interest Income Expense
-89
-123
-654
-2,645.6940
-965.3230
Other Income Expense
-648
-2,969
-11,698
2,647.7110
-3,197.4660
Pretax Income
-7,531
-13,099
-20,651
-7,734.2900
-17,595.9450
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-7,945
-14,983
-22,594
-7,163.5410
-18,395.9010
Diluted NI Available to Com Stockholders
-7,945
-14,983
-22,594
-7,163.5410
-18,395.9010
Basic EPS
-0.29
-0.73
-3.82
-5.64
-18.24
Diluted EPS
-0.29
-0.73
-3.82
-5.64
-18.24
Basic Average Shares
24,949.1920
20,423.4710
5,910.0030
1,271.0710
1,008.5680
Diluted Average Shares
24,949.1920
20,423.4710
5,910.0030
1,271.0710
1,008.5680
Total Operating Income as Reported
-8,542
-11,755
-13,020
-7,736.3070
-17,853.6950
Total Expenses
135,261
107,913
8,305
10,924.3260
34,684.6740
Net Income from Continuing & Discontinued Operation
-7,945
-14,983
-22,594
-6,659.8990
-16,474.6880
Normalized Income
-6,950
-10,061
-8,947
-10,388.6020
-14,380.6010
Interest Expense
89
123
654
2,150.5410
965.3230
Net Interest Income
-89
-123
-654
-2,645.6940
-965.3230
EBIT
-7,442
-12,976
-19,997
-5,583.7490
-16,630.6220
EBITDA
-4,436
-10,554
-18,942
-4,281.3650
-12,966.6690
Reconciled Cost of Revenue
128,107
97,391
3
2,696.1780
13,661.3560
Reconciled Depreciation
3,006
2,422
1,055
1,302.3840
3,663.9530
Net Income from Continuing Operation Net Minority Interest
-7,531
-13,099
-20,651
-7,734.2900
-17,595.9450
Total Unusual Items Excluding Goodwill
-581
-3,038
-11,704
2,654.3120
-3,215.3440
Total Unusual Items
-581
-3,038
-11,704
2,654.3120
-3,215.3440
Normalized EBITDA
-3,855
-7,516
-7,238
-6,935.6770
-9,751.3250
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/25/2012
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