Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,932
6,025
7,973
9,361
8,527
Cost of Revenue
4,257
5,705
9,135
9,446
7,216
Gross Profit
675
320
-1,162
-85
1,311
Operating Expense
5,493
6,658
13,555
16,926
21,907
Operating Income
-4,818
-6,338
-14,717
-17,011
-20,596
Net Non Operating Interest Income Expense
-1,319
-1,312
10
-1
61
Other Income Expense
751
-1,230
-475
1,403
2,921
Pretax Income
-5,386
-8,880
-15,182
-15,609
-17,614
Net Income Common Stockholders
-5,386
-8,880
-15,182
-15,609
-17,614
Diluted NI Available to Com Stockholders
-5,386
-8,880
-15,182
-15,609
-17,614
Basic EPS
-1.19
-2.60
-9.00
-13.00
-16.00
Diluted EPS
-1.19
-2.60
-9.00
-13.00
-16.21
Basic Average Shares
4,404.1480
3,424.8790
1,677.0860
1,167.7870
1,086.8480
Diluted Average Shares
4,404.1480
3,424.8790
1,677.0860
1,297.7870
1,086.8480
Total Expenses
9,750
12,363
22,690
26,372
29,123
Net Income from Continuing & Discontinued Operation
-5,386
-8,880
-15,182
-15,609
-17,614
Normalized Income
-7,205
-9,325
-17,860
-19,543
-20,535
Interest Income
20
4
78
62
74
Interest Expense
1,339
1,316
68
63
13
Net Interest Income
-1,319
-1,312
10
-1
61
EBIT
-4,047
-7,564
-15,114
-15,546
-17,601
EBITDA
-3,886
-7,280
-14,778
-15,167
-17,105
Reconciled Cost of Revenue
4,244
5,705
9,135
9,446
7,216
Reconciled Depreciation
161
284
336
379
496
Net Income from Continuing Operation Net Minority Interest
-5,386
-8,880
-15,182
-15,609
-17,614
Total Unusual Items Excluding Goodwill
1,819
445
2,678
3,934
2,921
Total Unusual Items
1,819
445
2,678
3,934
2,921
Normalized EBITDA
-5,705
-7,725
-17,456
-19,101
-20,026
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 9/26/2019
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