Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
55,370
62,064
52,347
37,297
37,317
Cost of Revenue
41,506
46,001
36,159
29,472
28,957
Gross Profit
13,864
16,063
16,188
7,825
8,360
Operating Expense
15,867
14,491
11,056
11,371
10,618
Operating Income
-2,003
1,572
5,132
-3,546
-2,258
Net Non Operating Interest Income Expense
-1,211
-931
-670
-838
-382
Other Income Expense
-10
1,222
--
--
--
Pretax Income
-3,224
1,863
4,462
-4,384
-2,640
Tax Provision
-317
73
227
6
-17
Net Income Common Stockholders
-2,907
--
--
--
--
Diluted NI Available to Com Stockholders
-2,907
1,790
4,235
-4,390
-2,623
Basic EPS
-0.04
0.03
0.07
-0.09
-0.05
Diluted EPS
-0.05
0.02
0.07
-0.09
-0.05
Basic Average Shares
70,583.8780
70,344.1520
62,350.4530
49,556.3050
49,117
Diluted Average Shares
71,646.4400
72,579.7150
65,028.4590
49,556.3050
49,117
Total Operating Income as Reported
-2,003
1,572
5,132
-3,546
-2,258
Total Expenses
57,373
60,492
47,215
40,843
39,575
Net Income from Continuing & Discontinued Operation
-2,907
1,790
4,235
-4,390
-2,623
Normalized Income
-2,907
1,790
4,235
-4,390
-2,623
Interest Expense
1,211
931
670
838
382
Net Interest Income
-1,211
-931
-670
-838
-382
EBIT
-2,013
2,794
5,132
-3,546
-2,258
EBITDA
-931
3,691
6,060
-2,804
-1,691
Reconciled Cost of Revenue
41,506
46,001
36,159
29,472
28,957
Reconciled Depreciation
1,082
897
928
742
567
Net Income from Continuing Operation Net Minority Interest
-2,907
1,790
4,235
-4,390
-2,623
Normalized EBITDA
-931
3,691
6,060
-2,804
-1,691
Tax Rate for Calcs
0.0001
0
0.0001
0.0003
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/26/1997
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