Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
93,632
69,828
Cost of Revenue
44,667
0
0
74,308
58,205
Gross Profit
13,250
0
0
19,324
11,623
Operating Expense
7,961
5,406
3,100
18,811
25,913
Operating Income
-7,961
-5,406
-3,100
513
-14,290
Net Non Operating Interest Income Expense
-1,277
-1,486
-29
-15
-97
Other Income Expense
-510
-1,063
246
-214
484
Pretax Income
-10,300
-7,955
-2,883
284
-13,903
Tax Provision
0
0
0
374
184
Net Income Common Stockholders
-8,547
-20,657
-33,648
-90
-14,087
Diluted NI Available to Com Stockholders
-8,547
-20,657
-33,648
-90
-14,087
Basic EPS
-8.26
-28.58
-128.37
-0.36
-4.90
Diluted EPS
-8.26
-28.58
-128.37
-0.36
-4.90
Basic Average Shares
1,163.3220
722.6890
262.1180
238.2050
2,888.9110
Diluted Average Shares
1,163.3220
722.6890
262.1180
238.2050
2,888.9110
Total Operating Income as Reported
-7,961
-5,406
-3,100
513
-14,290
Total Expenses
7,961
5,406
3,100
93,119
84,118
Net Income from Continuing & Discontinued Operation
-8,547
-20,657
-33,648
-90
-14,087
Normalized Income
-10,092
-7,794
-2,883
-90
-14,087
Interest Expense
1,277
1,486
29
15
97
Net Interest Income
-1,277
-1,486
-29
-15
-97
EBIT
-9,023
-6,469
-2,854
299
-13,806
EBITDA
-6,441
-2,169
703
2,505
-11,431
Reconciled Cost of Revenue
44,667
0
0
74,308
58,205
Reconciled Depreciation
2,582
4,300
3,557
2,206
2,375
Net Income from Continuing Operation Net Minority Interest
-10,300
-7,955
-2,883
-90
-14,087
Total Unusual Items Excluding Goodwill
-208
-161
0
0
--
Total Unusual Items
-208
-161
0
0
--
Normalized EBITDA
-6,233
-2,008
703
2,505
-11,431
Tax Rate for Calcs
0
0
0
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/10/2019
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