Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
27,410
27,410
--
58,377
18,397.5090
Cost of Revenue
17,894
17,894
--
46,698
13,860.3090
Gross Profit
9,516
9,516
--
11,679
4,537.2000
Operating Expense
27,430
27,430
--
11,997
7,213.3370
Operating Income
-17,914
-17,914
--
-318
-2,676.1370
Net Non Operating Interest Income Expense
-3,409
-3,409
--
36
3.1550
Other Income Expense
-3,822
-3,822
--
-349
5,866.1420
Pretax Income
-25,145
-25,145
--
-631
3,193.1600
Tax Provision
-849
-849
--
2,946
951.1740
Net Income Common Stockholders
-24,246
-24,246
--
-3,474
2,241.9860
Diluted NI Available to Com Stockholders
-24,246
-24,246
--
-3,474
2,241.9860
Basic EPS
-0.58
--
-0.97
-0.13
0.11
Diluted EPS
-0.58
--
-0.97
-0.13
0.06
Basic Average Shares
41,607.9000
--
32,197.3310
27,040.1890
19,575.4790
Diluted Average Shares
41,607.9000
--
32,197.3310
27,040.1890
37,233.1900
Rent Expense Supplemental
--
--
--
645.5120
330.6000
Total Expenses
45,324
45,324
--
58,695
21,073.6460
Net Income from Continuing & Discontinued Operation
-24,246
-24,246
--
-3,474
2,241.9860
Normalized Income
-21,376.2796
-21,376.2796
--
494.9524
2,750.4658
Interest Income
353
353
--
321
128.4070
Interest Expense
3,762
3,762
--
285
125.2520
Net Interest Income
-3,409
-3,409
--
36
3.1550
EBIT
-21,383
-21,383
--
-346
3,318.4120
EBITDA
-15,664
-15,664
--
64
3,367.6210
Reconciled Cost of Revenue
12,379
12,379
--
46,367
13,860.3090
Reconciled Depreciation
5,719
5,719
--
410
49.2090
Net Income from Continuing Operation Net Minority Interest
-24,246
-24,246
--
-3,474
2,241.9860
Total Unusual Items Excluding Goodwill
-2,970
-2,970
--
-5,362
-724.2050
Total Unusual Items
-2,970
-2,970
--
-5,362
-724.2050
Normalized EBITDA
-12,694
-12,694
--
5,426
4,091.8260
Tax Rate for Calcs
0
0
--
0.0003
0.0003
Tax Effect of Unusual Items
-100.2796
-100.2796
--
-1,393.0476
-215.7252
6/30/2023 - 4/8/2024
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