Breakdown
TTM
6/30/2026
6/30/2025
6/30/2024
6/30/2023
Total Revenue
62,777
62,777
72,717
45,596
--
Cost of Revenue
56,625
56,625
61,834
25,041
--
Gross Profit
6,152
6,152
10,883
20,555
--
Operating Expense
23,205
23,205
140,331
21,906
21,337
Operating Income
-17,053
-17,053
-129,448
-1,351
-21,337
Net Non Operating Interest Income Expense
-7,000
-7,000
-10,040
-13,105
-5,520
Other Income Expense
-3,134
-3,134
1,337
3,863
5,552
Pretax Income
-27,187
-27,187
-138,151
-10,593
-21,305
Tax Provision
0
0
19,177
-19,177
-2,941
Net Income Common Stockholders
-27,187
-27,187
-157,328
8,584
-18,364
Basic EPS
-0.01
-0.01
-0.06
0.00
-0.01
Diluted EPS
-0.01
-0.01
-0.06
0.00
-0.01
Basic Average Shares
3,494,894
3,494,894
2,865,680
2,701,046
2,296,462
Diluted Average Shares
3,494,894
3,494,894
2,865,680
2,701,046
2,296,462
Net Income from Continuing & Discontinued Operation
-27,187
-27,187
-157,328
8,584
-18,364
Normalized Income
-27,187
-27,187
-157,328
8,584
-18,364
Interest Income
1,470
1,470
969
2,911
1,644
Interest Expense
8,366
8,366
10,885
15,875
7,109
Net Interest Income
-7,000
-7,000
-10,040
-13,105
-5,520
EBIT
-18,821
-18,821
-127,266
5,282
-14,196
EBITDA
-15,548
-15,548
-119,419
9,169
-13,575
Reconciled Cost of Revenue
56,625
56,625
61,834
25,041
--
Reconciled Depreciation
3,273
3,273
7,847
3,887
621
Net Income from Continuing Operation Net Minority Interest
-27,187
-27,187
-157,328
8,584
-18,364
Normalized EBITDA
-15,548
-15,548
-119,419
9,169
-13,575
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
0
0
0
0
0
6/30/2023 - 8/4/2004
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