Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
Total Revenue
3,447
2,732
1,883
1,673
Cost of Revenue
1,468
1,250
886
801
Gross Profit
1,979
1,482
997
872
Operating Expense
2,985
2,720
1,836
1,591
Operating Income
-1,006
-1,238
-839
-719
Pretax Income
-1,003
-1,235
-852
-762
Tax Provision
-6
-2
-5
-15
Net Income Common Stockholders
-997
-1,233
-847
-747
Diluted NI Available to Com Stockholders
-997
-1,233
-847
-747
Basic EPS
-0.01
-0.01
--
-0.01
Diluted EPS
-0.01
-0.01
--
-0.01
Basic Average Shares
158,166.67
158,166.67
--
121,666.67
Diluted Average Shares
172,916.67
172,916.67
--
121,666.67
Total Operating Income as Reported
-1,003
-1,235
-852
-762
Rent Expense Supplemental
--
50
28
18
Total Expenses
4,453
3,970
2,722
2,392
Net Income from Continuing & Discontinued Operation
-997
-1,233
-847
-747
Normalized Income
-997
-1,233
-847
-747
EBIT
-1,006
-1,238
-839
-719
EBITDA
-950
-1,183
-771
-666
Reconciled Cost of Revenue
1,468
1,250
886
801
Reconciled Depreciation
56
55
68
53
Net Income from Continuing Operation Net Minority Interest
-997
-1,233
-847
-747
Normalized EBITDA
-950
-1,183
-771
-666
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
12/31/2023 - 4/1/2022
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