Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
18,621
18,044
16,080
19,313
45,217
Cost of Revenue
15,213
15,570
16,313
19,763
22,815
Gross Profit
3,408
2,474
-233
-450
22,402
Operating Expense
4,886
4,846
5,783
6,902
5,481
Operating Income
-1,478
-2,372
-6,016
-7,352
16,921
Net Non Operating Interest Income Expense
-2,212
-2,262
-3,023
-2,555
-1,562
Other Income Expense
-1,246
-2,874
-2,481
-36,910
-6,060
Pretax Income
-4,936
-7,508
-11,520
-46,817
9,299
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-4,936
-7,508
-11,520
-46,817
9,299
Diluted NI Available to Com Stockholders
-4,936
-7,508
-11,520
-46,817
9,299
Basic EPS
-0.02
-0.03
-0.07
-0.33
0.09
Diluted EPS
-0.02
-0.03
-0.07
-0.33
0.08
Basic Average Shares
325,353.3440
291,451.7350
166,870.7050
166,870.7050
108,144.1910
Diluted Average Shares
325,353.3440
291,451.7350
166,870.7050
166,870.7050
122,972.3880
Total Expenses
20,099
20,416
22,096
26,665
28,296
Net Income from Continuing & Discontinued Operation
-4,936
-7,508
-11,520
-46,817
9,299
Normalized Income
-3,690
-4,634
-9,039
-9,907
13,786.4300
Interest Income
150
160
47
195
90
Interest Expense
2,362
2,422
3,070
2,750
1,652
Net Interest Income
-2,212
-2,262
-3,023
-2,555
-1,562
EBIT
-2,574
-5,086
-8,450
-44,067
10,951
EBITDA
2,455
469
-1,365
-34,572
17,387
Reconciled Cost of Revenue
15,213
15,570
16,313
19,763
22,815
Reconciled Depreciation
5,029
5,555
7,085
9,495
6,436
Net Income from Continuing Operation Net Minority Interest
-4,936
-7,508
-11,520
-46,817
9,299
Total Unusual Items Excluding Goodwill
-1,246
-2,874
-2,481
-36,910
-6,060
Total Unusual Items
-1,246
-2,874
-2,481
-36,910
-6,060
Normalized EBITDA
3,701
3,343
1,116
2,338
23,447
Tax Rate for Calcs
0
0
0
0
0.0003
Tax Effect of Unusual Items
0
0
0
0
-1,572.5700
12/31/2022 - 10/8/2010
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