Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
21,802
27,627
22,879
11,116
25,878
Cost of Revenue
18,273
24,201
17,365
8,891
23,052
Gross Profit
3,529
3,426
5,514
2,225
2,826
Operating Expense
10,095
10,021
10,762
9,260
8,636
Operating Income
-6,566
-6,595
-5,248
-7,035
-5,810
Net Non Operating Interest Income Expense
515
739
431
232
465
Other Income Expense
-1,586
-518
50
524
-67
Pretax Income
-7,637
-6,374
-4,767
-6,279
-5,412
Tax Provision
74
74
-1,418
0
7
Net Income Common Stockholders
-8,309
-5,999
31,855
-1,898
-5,419
Diluted NI Available to Com Stockholders
-8,309
-5,999
31,855
-1,898
-5,419
Basic EPS
-0.74
-0.54
2.97
-0.19
-0.37
Diluted EPS
-0.74
-0.54
2.90
-0.20
-0.37
Basic Average Shares
11,095.8640
11,103.6230
10,745.2170
9,905.2340
9,728
Diluted Average Shares
11,180.1090
11,187.8680
10,953.8610
10,127.1880
9,728
Total Operating Income as Reported
-6,566
-6,595
-5,248
-7,035
-5,810
Total Expenses
28,368
34,222
28,127
18,151
31,688
Net Income from Continuing & Discontinued Operation
-8,309
-5,999
31,855
-1,898
-5,419
Normalized Income
-7,711
-6,448
-3,349
-6,279
-5,419
Interest Income
515
739
431
232
465
Net Interest Income
515
739
431
232
465
EBIT
-6,566
-6,595
-5,248
-7,035
-5,810
EBITDA
-5,169
-5,203
-4,179
-5,624
-4,681
Reconciled Cost of Revenue
18,273
24,201
17,365
8,891
23,052
Reconciled Depreciation
1,397
1,392
1,069
1,411
1,129
Net Income from Continuing Operation Net Minority Interest
-7,711
-6,448
-3,349
-6,279
-5,419
Normalized EBITDA
-5,169
-5,203
-4,179
-5,624
-4,681
Tax Rate for Calcs
0.0004
0.0002
0.0003
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/3/2013
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