Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
50,182
42,610
33,203
23,817
17,662
Cost of Revenue
15,142
13,296
11,109
10,801
8,373
Gross Profit
35,040
29,314
22,094
13,016
9,289
Operating Expense
36,560
33,104
25,095
23,705
30,977
Operating Income
-1,520
-3,790
-3,001
-10,689
-21,688
Net Non Operating Interest Income Expense
848
1,001
76
-30
-46
Pretax Income
-672
-2,789
-3,147
-10,719
-22,420
Tax Provision
-11,096
61
-11
-150
-274
Net Income Common Stockholders
10,424
-2,850
-3,136
-10,569
-22,146
Diluted NI Available to Com Stockholders
10,424
-2,850
-3,136
-10,569
-22,146
Basic EPS
0.04
-0.01
-0.01
-0.05
-0.10
Diluted EPS
0.04
-0.01
-0.01
-0.05
-0.10
Basic Average Shares
237,902.95
237,126.33
226,562.42
223,559.76
222,223.65
Diluted Average Shares
244,924.37
237,126.33
226,562.42
223,559.76
222,223.65
Total Operating Income as Reported
-1,520
-3,790
-3,223
-10,689
-22,374
Total Expenses
51,702
46,400
36,204
34,506
39,350
Net Income from Continuing & Discontinued Operation
10,424
-2,850
-3,136
-10,569
-22,146
Normalized Income
10,424
-2,850
-2,914.78
-10,569
-21,467.40
Interest Income
859
1,018
102
6
0
Interest Expense
11
17
26
36
46
Net Interest Income
848
1,001
76
-30
-46
EBIT
-661
-2,772
-3,121
-10,683
-22,374
EBITDA
-273
-2,415
-2,832
-10,395
-22,098
Reconciled Cost of Revenue
15,142
13,296
11,109
10,801
8,373
Reconciled Depreciation
388
357
289
288
276
Net Income from Continuing Operation Net Minority Interest
10,424
-2,850
-3,136
-10,569
-22,146
Total Unusual Items Excluding Goodwill
0
0
-222
0
-687
Total Unusual Items
0
0
-222
0
-687
Normalized EBITDA
-273
-2,415
-2,610
-10,395
-21,411
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
-0.78
0
-8.40
12/31/2022 - 4/21/2021
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