Breakdown
TTM
6/30/2025
6/30/2024
6/30/2023
6/30/2022
Total Revenue
8,114.0490
8,114.0490
5,923.8760
2,619.4210
3,381.4650
Cost of Revenue
8,297.7850
8,297.7850
4,935.2180
3,015.0540
2,015.6930
Gross Profit
-183.7360
-183.7360
988.6580
-395.6330
1,365.7720
Operating Expense
20,923.7370
20,923.7370
13,790.8130
13,488.3050
15,884.1400
Operating Income
-21,107.4730
-21,107.4730
-12,802.1550
-13,883.9380
-14,518.3680
Net Non Operating Interest Income Expense
133.8280
133.8280
-270.1390
-526.0620
-33.2570
Other Income Expense
1,028.5310
1,028.5310
1,420.4690
-1,004.9350
-2,420.2610
Pretax Income
-19,945.1140
-19,945.1140
-11,651.8250
-14,379.6780
-16,971.8860
Tax Provision
-58.2380
-58.2380
240.3390
0
0
Net Income Common Stockholders
-19,886.8760
-19,886.8760
-11,892.1640
-14,379.6780
-16,971.8860
Basic EPS
-0.02
-0.02
-0.01
-0.07
-0.04
Diluted EPS
-0.02
-0.02
-0.01
-0.07
-0.04
Basic Average Shares
1,213,259.6150
1,213,259.6150
872,667.5710
219,514.6520
431,733.1220
Diluted Average Shares
1,213,259.6150
1,213,259.6150
872,667.5710
219,514.6520
431,733.1220
Net Income from Continuing & Discontinued Operation
-19,886.8760
-19,886.8760
-11,892.1640
-14,379.6780
-16,971.8860
Normalized Income
-19,886.8760
-19,886.8760
-11,170.3892
-11,691.2080
-16,651.2610
Interest Income
429.9070
429.9070
39.0920
23.0230
19.7740
Interest Expense
195.7820
195.7820
248.2780
467.0490
53.0310
Net Interest Income
133.8280
133.8280
-270.1390
-526.0620
-33.2570
EBIT
-19,749.3320
-19,749.3320
-11,403.5470
-13,912.6290
-16,918.8550
EBITDA
-19,406.9170
-19,406.9170
-11,242.8980
-12,258.3120
-15,166.9320
Reconciled Cost of Revenue
8,297.7850
8,297.7850
4,935.2180
3,015.0540
2,015.6930
Reconciled Depreciation
342.4150
342.4150
160.6490
1,654.3170
1,751.9230
Net Income from Continuing Operation Net Minority Interest
-19,886.8760
-19,886.8760
-11,892.1640
-14,379.6780
-16,971.8860
Total Unusual Items Excluding Goodwill
--
--
-913.6390
-2,688.4700
-320.6250
Total Unusual Items
--
--
-913.6390
-2,688.4700
-320.6250
Normalized EBITDA
-19,406.9170
-19,406.9170
-10,329.2590
-9,569.8420
-14,846.3070
Tax Rate for Calcs
0
0
0.0002
0
0
Tax Effect of Unusual Items
0
0
-191.8642
0
0
6/30/2022 - 9/21/2017
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