Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2021
Total Revenue
97,870
72,514
76,067
65,537
91,008
Cost of Revenue
55,176
40,419
51,776
46,096
60,242
Gross Profit
42,694
32,095
24,291
19,441
30,766
Operating Expense
85,115
71,638
64,904
70,763
55,231
Operating Income
-42,421
-39,543
-40,613
-51,322
-24,465
Net Non Operating Interest Income Expense
--
--
--
--
43
Other Income Expense
5,480
3,122
980
1,020
-895
Pretax Income
-36,941
-36,421
-39,633
-50,302
-25,317
Tax Provision
26
40
28
30
25
Net Income Common Stockholders
-36,967
-36,461
-42,385
-52,273
-25,342
Diluted NI Available to Com Stockholders
-36,967
-36,461
-42,385
-52,273
-25,342
Basic EPS
-4.44
-4.57
-2.40
-5.00
-0.10
Diluted EPS
-4.44
-4.57
-2.40
-5.00
-0.10
Basic Average Shares
24,146.26
7,977.36
17,636.07
10,454.72
248,889.11
Diluted Average Shares
24,146.26
7,977.36
17,636.07
10,454.72
248,889.11
Total Operating Income as Reported
-42,421
-39,543
-40,613
-51,322
-25,101
Total Expenses
140,291
112,057
116,680
116,859
115,473
Net Income from Continuing & Discontinued Operation
-36,967
-36,461
-39,661
-50,332
-25,342
Normalized Income
-36,967
-36,461
-39,661
-50,332
-24,877.72
Net Interest Income
--
--
--
--
43
EBIT
-42,421
-39,543
-40,613
-51,322
-24,465
EBITDA
-35,495
-32,328
-34,367
-43,606
-21,854
Reconciled Cost of Revenue
55,176
40,419
51,776
46,096
60,242
Reconciled Depreciation
6,926
7,215
6,246
7,716
2,611
Net Income from Continuing Operation Net Minority Interest
-36,967
-36,461
-39,661
-50,332
-25,342
Total Unusual Items Excluding Goodwill
--
--
--
--
-636
Total Unusual Items
--
--
--
--
-636
Normalized EBITDA
-35,495
-32,328
-34,367
-43,606
-21,218
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
-171.72
12/31/2021 - 7/30/2025
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