Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
192,000
--
310,000
325,000
563,700
Cost of Revenue
231,000
--
314,000
297,000
357,400
Gross Profit
-39,000
--
-4,000
28,000
206,300
Operating Expense
4,000
--
11,000
15,000
14,100
Operating Income
-43,000
--
-15,000
13,000
192,200
Net Non Operating Interest Income Expense
-30,000
--
-31,000
-35,000
-48,800
Pretax Income
-293,000
--
-114,000
-39,000
139,500
Tax Provision
-22,000
--
-32,000
23,000
37,800
Net Income Common Stockholders
-184,000
--
-86,000
-105,000
69,000
Diluted NI Available to Com Stockholders
-184,000
--
-86,000
-105,000
69,000
Basic EPS
-0.85
-0.43
-0.44
-0.54
0.36
Diluted EPS
-0.85
-0.43
--
-0.54
0.36
Basic Average Shares
205,583.8620
205,583.8620
--
194,201.7850
194,201.7850
Diluted Average Shares
217,257.1940
205,583.8620
194,201.7850
194,201.7850
194,201.7850
Total Expenses
235,000
--
325,000
312,000
371,500
Net Income from Continuing & Discontinued Operation
-184,000
--
-86,000
-105,000
69,000
Normalized Income
19,703.0717
--
-3,456.1404
-70,840
66,342.5806
Interest Income
14,000
--
9,000
9,000
5,400
Interest Expense
41,000
--
38,000
36,000
52,600
Net Interest Income
-30,000
--
-31,000
-35,000
-48,800
EBIT
-252,000
--
-76,000
-3,000
192,100
EBITDA
-180,000
--
20,000
84,000
277,100
Reconciled Cost of Revenue
231,000
--
314,000
297,000
357,400
Reconciled Depreciation
72,000
--
96,000
87,000
85,000
Net Income from Continuing Operation Net Minority Interest
-218,000
--
-61,000
-65,000
82,600
Total Unusual Items Excluding Goodwill
-257,000
--
-80,000
8,000
22,300
Total Unusual Items
-257,000
--
-80,000
8,000
22,300
Normalized EBITDA
77,000
--
100,000
76,000
254,800
Tax Rate for Calcs
0.0001
--
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-19,296.9283
--
-22,456.1404
2,160
6,042.5806
6/30/2022 - 1/4/2000
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