Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
43,849
43,849
51,510
72,557
133,101
Cost of Revenue
22,373
22,373
31,217
61,916
112,685
Gross Profit
21,476
21,476
20,293
10,641
20,416
Operating Expense
42,655
42,655
47,871
100,608
145,731
Operating Income
-21,179
-21,179
-27,578
-89,967
-125,315
Net Non Operating Interest Income Expense
-21,106
-21,106
-16,020
-16,763
-12,150
Pretax Income
-39,053
-39,053
-41,699
-122,859
-180,605
Tax Provision
61
61
26
590
-254
Net Income Common Stockholders
-38,564
-38,564
-43,195
-127,733
-180,884
Diluted NI Available to Com Stockholders
-38,564
-38,564
-43,195
-127,733
-180,884
Basic EPS
-0.08
-0.08
-0.10
-0.32
-0.45
Diluted EPS
-0.08
-0.08
-0.10
-0.32
-0.45
Basic Average Shares
494,407.790
494,407.790
412,659.883
397,836.744
397,836.744
Diluted Average Shares
494,407.790
494,407.790
412,659.883
397,836.744
397,836.744
Total Operating Income as Reported
-17,944
-17,944
-25,669
-106,066
-168,402
Total Expenses
65,028
65,028
79,088
162,524
258,416
Net Income from Continuing & Discontinued Operation
-38,564
-38,564
-43,195
-127,733
-180,884
Normalized Income
-36,443.750
-36,443.750
-45,058.750
-111,144.500
-138,537.639
Interest Income
3
3
10
30
53
Interest Expense
21,109
21,109
16,030
16,793
12,203
Net Interest Income
-21,106
-21,106
-16,020
-16,763
-12,150
EBIT
-17,944
-17,944
-25,669
-106,066
-168,402
EBITDA
-17,944
-17,944
-10,802
-67,908
-119,736
Reconciled Cost of Revenue
22,373
22,373
31,217
61,916
112,685
Reconciled Depreciation
--
--
14,867
38,158
48,666
Net Income from Continuing Operation Net Minority Interest
-38,564
-38,564
-43,195
-127,733
-180,884
Total Unusual Items Excluding Goodwill
-2,827
-2,827
2,485
-18,142
-42,406
Total Unusual Items
-2,827
-2,827
2,485
-15,160
-42,406
Normalized EBITDA
-15,117
-15,117
-13,287
-52,748
-77,330
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-706.750
-706.750
621.250
-4,535.500
-59.639
12/31/2022 - 10/13/2005
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