Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14,925.43
16,443.82
1,293.16
15,510.44
58,874.46
Cost of Revenue
13,976.76
14,476.56
1,868.62
15,668.12
46,807.41
Gross Profit
948.68
1,967.26
-575.46
-157.67
12,067.06
Operating Expense
5,020.07
4,933.67
5,264.37
5,559.87
7,447.13
Operating Income
-4,071.40
-2,966.41
-5,839.83
-5,717.54
4,619.93
Net Non Operating Interest Income Expense
-667.15
-758.56
-183.55
-1,471.27
-2,491.06
Pretax Income
-3,780.57
-3,994.22
-6,804.29
-16,579.17
37,887.43
Tax Provision
-88.78
-368.61
4,665.68
-2,450.60
125.93
Net Income Common Stockholders
-3,691.67
-3,625.60
-11,469.97
-14,128.33
15,141.32
Diluted NI Available to Com Stockholders
-3,691.67
-3,625.60
-11,469.97
-14,128.33
15,141.32
Basic EPS
-0.00
-0.00
-0.00
-0.00
0.00
Diluted EPS
-0.00
-0.00
-0.00
-0.00
0.00
Basic Average Shares
6,320,776.84
6,320,776.84
6,320,776.84
4,076,916.80
4,076,916.80
Diluted Average Shares
6,320,776.84
6,320,776.84
6,320,776.84
6,207,437.06
6,207,437.06
Total Operating Income as Reported
-3,128.01
-3,025.83
-5,816.98
-16,084.15
38,650.20
Total Expenses
18,996.83
19,410.23
7,132.99
21,227.98
54,254.54
Net Income from Continuing & Discontinued Operation
-3,691.67
-3,625.60
-11,469.97
-14,128.33
15,141.32
Normalized Income
-4,612.91
-3,569.62
-11,487.79
-4,970.04
4,802.63
Interest Income
4.64
7.44
0.81
5.21
8.87
Interest Expense
388.47
516.70
149.84
1,476.49
2,499.93
Net Interest Income
-667.15
-758.56
-183.55
-1,471.27
-2,491.06
EBIT
-3,392.10
-3,477.52
-6,654.45
-15,102.69
40,387.35
EBITDA
-3,293.66
-3,377.98
-6,556.58
-14,941.04
40,488.74
Reconciled Cost of Revenue
13,976.76
14,476.56
1,868.62
15,668.12
46,807.41
Reconciled Depreciation
98.44
99.54
97.88
161.65
101.39
Net Income from Continuing Operation Net Minority Interest
-3,691.67
-3,625.60
-11,469.97
-14,128.33
37,741.76
Total Unusual Items Excluding Goodwill
943.39
-61.67
22.85
-10,746.80
33,048.98
Total Unusual Items
943.39
-61.67
22.85
-10,746.80
33,048.98
Normalized EBITDA
-4,237.05
-3,316.31
-6,579.42
-4,194.23
7,439.76
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
22.15
-5.69
5.03
-1,588.51
109.85
12/31/2022 - 6/13/2002
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