Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
89
--
0
0
75
Cost of Revenue
2,094
--
1,461
1,746
1,447
Gross Profit
-2,005
--
-1,461
-1,746
-1,372
Operating Expense
2,133
--
1,596
1,512
1,375
Operating Income
-4,138
--
-3,057
-3,258
-2,747
Net Non Operating Interest Income Expense
98
--
23
4
-2
Pretax Income
-4,267
--
-3,069
-3,260
-2,762
Tax Provision
-88
--
-209
-154
-164
Net Income Common Stockholders
-4,179
--
-2,860
-3,106
-2,598
Diluted NI Available to Com Stockholders
-4,179
--
-2,860
-3,106
-2,598
Basic EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Diluted EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Basic Average Shares
2,006,110.6210
1,859,095.4670
1,600,731.7430
1,418,955.8760
1,418,954.8990
Diluted Average Shares
2,006,110.6210
1,859,095.4670
1,600,731.7430
1,418,955.8760
1,418,954.8990
Total Operating Income as Reported
-4,365
--
-3,092
-3,264
-2,760
Total Expenses
4,227
--
3,057
3,258
2,822
Net Income from Continuing & Discontinued Operation
-4,179
--
-2,860
-3,106
-2,598
Normalized Income
-3,939.0527
--
-2,829.2473
-3,106
-2,581.0688
Interest Income
117
--
32
12
1
Interest Expense
19
--
9
8
3
Net Interest Income
98
--
23
4
-2
EBIT
-4,248
--
-3,060
-3,252
-2,759
EBITDA
-4,060
--
-2,855
-3,055
-2,639
Reconciled Cost of Revenue
2,094
--
1,461
1,746
1,447
Reconciled Depreciation
188
--
205
197
120
Net Income from Continuing Operation Net Minority Interest
-4,179
--
-2,860
-3,106
-2,598
Total Unusual Items Excluding Goodwill
-245
--
-33
0
-18
Total Unusual Items
-245
--
-33
0
-18
Normalized EBITDA
-3,815
--
-2,822
-3,055
-2,621
Tax Rate for Calcs
0
--
0.0001
0
0.0001
Tax Effect of Unusual Items
-5.0527
--
-2.2473
0
-1.0688
6/30/2022 - 4/19/2006
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