Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
64,231
59,450
48,696
40,116.4760
35,518.1330
Cost of Revenue
41,113
37,313
33,276
26,975.7060
21,711.7890
Gross Profit
23,118
22,137
15,420
13,140.7700
13,806.3440
Operating Expense
24,011
20,312
16,590
14,224.2150
16,395.0200
Operating Income
-893
1,825
-1,170
-1,083.4450
-2,588.6760
Net Non Operating Interest Income Expense
-831
-707
-1,150
-1,101.2570
-1,022.7620
Other Income Expense
-17
-67
-242
361.1660
-244.4090
Pretax Income
-1,741
1,051
-2,562
-1,823.5360
-3,855.8470
Net Income Common Stockholders
-1,741
1,051
-2,562
-1,823.5360
-3,855.8470
Diluted NI Available to Com Stockholders
-1,741
1,051
-2,562
-1,823.5360
-3,855.8470
Basic EPS
-0.02
0.02
-0.04
-0.03
-0.07
Diluted EPS
-0.02
0.02
-0.04
-0.03
-0.07
Basic Average Shares
70,281.3780
65,913.8560
57,546.6360
56,442.9850
56,239.0580
Diluted Average Shares
71,268.9620
66,942.7350
58,527.1890
56,442.9850
56,239.0580
Total Operating Income as Reported
-893
1,825
-1,170
-1,083.4450
-2,588.6760
Total Expenses
65,124
57,625
49,866
41,199.9210
38,106.8090
Net Income from Continuing & Discontinued Operation
-1,741
1,051
-2,562
-1,823.5360
-3,855.8470
Normalized Income
-1,724
1,100.5934
-2,320
-2,184.7020
-3,611.4380
Interest Expense
831
707
1,150
1,101.2570
1,022.7620
Net Interest Income
-831
-707
-1,150
-1,101.2570
-1,022.7620
EBIT
-910
1,758
-1,412
-722.2790
-2,833.0850
EBITDA
3,182
5,118
1,859
2,401.3700
217
Reconciled Cost of Revenue
37,260
34,146
30,222
24,148.4580
18,989.7500
Reconciled Depreciation
4,092
3,360
3,271
3,123.6490
3,050.0850
Net Income from Continuing Operation Net Minority Interest
-1,741
1,051
-2,562
-1,823.5360
-3,855.8470
Total Unusual Items Excluding Goodwill
-17
-67
-242
361.1660
-244.4090
Total Unusual Items
-17
-67
-242
361.1660
-244.4090
Normalized EBITDA
3,199
5,185
2,101
2,040.2040
461.4090
Tax Rate for Calcs
0
0.0003
0
0
0
Tax Effect of Unusual Items
0
-17.4066
0
0
0
12/31/2022 - 10/10/2018
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