Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
17,096
17,096
10,073
3,569
3,875
Cost of Revenue
15,532
15,532
8,132
2,793
3,053
Gross Profit
1,564
1,564
1,941
776
822
Operating Expense
18,249
18,249
3,956
2,754
2,189
Operating Income
-16,685
-16,685
-2,015
-1,978
-1,367
Net Non Operating Interest Income Expense
62
62
10
-48
-57
Other Income Expense
-12,784
-12,784
-11,381
167
1,022
Pretax Income
-29,407
-29,407
-13,386
-1,859
-402
Tax Provision
-1,502
-1,502
27
-140
-56
Net Income Common Stockholders
-27,905
-27,905
-13,413
-1,719
-346
Diluted NI Available to Com Stockholders
-27,905
-27,905
-13,413
-1,719
-346
Basic EPS
-0.23
-0.23
-0.13
-0.02
-0.01
Diluted EPS
-0.23
-0.23
-0.13
-0.02
-0.01
Basic Average Shares
120,705.6600
120,705.6600
102,240.8180
101,597.9980
101,597.9980
Diluted Average Shares
120,705.6600
120,705.6600
102,240.8180
101,597.9980
101,597.9980
Total Operating Income as Reported
-29,534
-29,534
-5,728
-1,802
-536
Total Expenses
33,781
33,781
12,088
5,547
5,242
Net Income from Continuing & Discontinued Operation
-27,905
-27,905
-13,413
-1,719
-346
Normalized Income
-15,711.2990
-15,711.2990
-10,312.6450
-1,881.8000
-1,138.7740
Interest Income
62
62
10
14
2
Interest Expense
0
0
0
62
59
Net Interest Income
62
62
10
-48
-57
EBIT
-29,407
-29,407
-13,386
-1,797
-343
EBITDA
-27,113
-27,113
-11,181
319
1,627
Reconciled Cost of Revenue
15,532
15,532
8,132
2,793
3,053
Reconciled Depreciation
2,294
2,294
2,205
2,116
1,970
Net Income from Continuing Operation Net Minority Interest
-27,905
-27,905
-13,413
-1,719
-346
Total Unusual Items Excluding Goodwill
-12,849
-12,849
-3,713
176
831
Total Unusual Items
-12,849
-12,849
-3,713
176
831
Normalized EBITDA
-14,264
-14,264
-7,468
143
796
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0
Tax Effect of Unusual Items
-655.2990
-655.2990
-612.6450
13.2000
38.2260
12/31/2022 - 4/9/2008
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