Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
9,917
9,972
--
--
Cost of Revenue
9,845
9,406
--
--
Gross Profit
72
566
--
--
Operating Expense
15,107
9,818
--
--
Operating Income
-15,035
-9,252
--
--
Net Non Operating Interest Income Expense
-1,635
-1,262
--
--
Pretax Income
-16,741
-10,514
--
--
Tax Provision
84
35
--
--
Net Income Common Stockholders
-16,825
-10,549
--
--
Diluted NI Available to Com Stockholders
-16,825
-10,549
--
--
Basic EPS
-0.56
-0.76
-0.79
-0.88
Diluted EPS
-0.56
-0.76
-0.79
-0.88
Basic Average Shares
29,973.1780
13,861.4050
13,861.4050
13,861.4050
Diluted Average Shares
29,973.1780
13,861.4050
13,861.4050
13,861.4050
Total Operating Income as Reported
-15,035
-9,252
--
--
Total Expenses
24,952
19,224
--
--
Net Income from Continuing & Discontinued Operation
-16,825
-10,549
--
--
Normalized Income
-16,825
-10,549
--
--
Interest Expense
1,635
1,262
--
--
Net Interest Income
-1,635
-1,262
--
--
EBIT
-15,106
-9,252
--
--
EBITDA
-15,057
-9,199
--
--
Reconciled Cost of Revenue
9,845
9,406
--
--
Reconciled Depreciation
49
53
--
--
Net Income from Continuing Operation Net Minority Interest
-16,825
-10,549
--
--
Normalized EBITDA
-15,057
-9,199
--
--
Tax Rate for Calcs
0.0004
0.0002
--
--
Tax Effect of Unusual Items
0
0
--
--
12/31/2023 - 2/4/2026
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