Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
6,427
4,858
3,625
8,323
9,871
Cost of Revenue
4,117
2,583
1,314
5,872
7,312
Gross Profit
2,310
2,275
2,311
2,451
2,559
Operating Expense
5,362
5,206
5,490
5,228
5,359
Operating Income
-3,052
-2,931
-3,179
-2,777
-2,800
Net Non Operating Interest Income Expense
-331
-254
-12
819
117
Pretax Income
-3,243
-3,136
-3,147
-1,407
-427
Tax Provision
--
19
--
2
5
Net Income Common Stockholders
-3,147
-3,062
-3,078
-1,360
-473
Diluted NI Available to Com Stockholders
-3,147
-3,062
-3,078
-1,360
-473
Basic EPS
-0.01
-0.01
--
-0.00
-0.00
Diluted EPS
-0.01
-0.01
-0.01
-0.00
-0.00
Basic Average Shares
317,104.4020
293,984.7060
275,843.1370
275,843.1370
274,488.5800
Diluted Average Shares
317,104.4020
293,984.7060
--
275,843.1370
274,488.5800
Rent Expense Supplemental
--
34
67
84
--
Total Expenses
9,479
7,789
6,804
11,100
12,671
Net Income from Continuing & Discontinued Operation
-3,147
-3,062
-3,078
-1,360
-473
Normalized Income
-3,268
-3,060.3400
-3,077
-1,783.3000
-2,233.4300
Interest Income
--
3
54
864
134
Interest Expense
325
257
66
45
17
Net Interest Income
-331
-254
-12
819
117
EBIT
-2,918
-2,879
-3,081
-1,362
-410
EBITDA
-2,733
-2,705
-2,863
-1,187
-179
Reconciled Cost of Revenue
4,117
2,583
1,314
5,872
7,312
Reconciled Depreciation
185
174
218
175
231
Net Income from Continuing Operation Net Minority Interest
-3,147
-3,062
-3,078
-1,360
-473
Total Unusual Items Excluding Goodwill
121
-2
-1
510
2,121
Total Unusual Items
121
-2
-1
510
2,121
Normalized EBITDA
-2,854
-2,703
-2,862
-1,697
-2,300
Tax Rate for Calcs
0
0.0002
0
0.0002
0.0002
Tax Effect of Unusual Items
0
-0.3400
0
86.7000
360.5700
12/31/2022 - 8/18/2008
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