Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
46,175
41,705
37,321
34,071
28,674
Cost of Revenue
9,580
10,964
18,607
17,444
15,185
Gross Profit
36,595
30,741
18,714
16,627
13,489
Operating Expense
42,766
42,089
35,924
39,204
35,870
Operating Income
-6,171
-11,348
-17,210
-22,577
-22,381
Net Non Operating Interest Income Expense
-483
-452
-2,035
-560
-203
Other Income Expense
318
1,289
1,508
3,020
21,976
Pretax Income
-6,336
-10,511
-17,737
-20,117
-608
Tax Provision
29
25
22
14
32
Net Income Common Stockholders
-6,365
-10,536
-17,759
-20,131
-640
Diluted NI Available to Com Stockholders
-6,365
-10,536
-17,759
-20,131
-640
Basic EPS
-0.43
-0.90
-3.22
-13.02
-0.48
Diluted EPS
-0.43
-0.90
-3.22
-13.02
-0.48
Basic Average Shares
11,771.3480
11,648.3230
5,516.3340
1,546.2970
1,334.9500
Diluted Average Shares
11,771.3480
11,648.3230
5,516.3340
1,546.2970
1,334.9500
Total Operating Income as Reported
-6,563
-11,348
-17,210
-22,677
-18,581
Total Expenses
52,346
53,053
54,531
56,648
51,055
Net Income from Continuing & Discontinued Operation
-6,365
-10,536
-17,759
-20,131
-640
Normalized Income
-6,142.4000
-11,247.7900
-18,825.5000
-22,519.1700
-17,946.5300
Interest Income
--
--
71
132
175
Interest Expense
483
452
2,035
600
370
Net Interest Income
-483
-452
-2,035
-560
-203
EBIT
-5,853
-10,059
-15,702
-19,517
-238
EBITDA
-5,043
-9,191
-14,553
-18,453
934
Reconciled Cost of Revenue
9,580
10,964
18,607
17,444
15,185
Reconciled Depreciation
810
868
1,149
1,064
1,172
Net Income from Continuing Operation Net Minority Interest
-6,365
-10,536
-17,759
-20,131
-640
Total Unusual Items Excluding Goodwill
-371
901
1,350
3,023
21,907
Total Unusual Items
-371
901
1,350
3,023
21,907
Normalized EBITDA
-4,672
-10,092
-15,903
-21,476
-20,973
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-148.4000
189.2100
283.5000
634.8300
4,600.4700
12/31/2022 - 10/29/2021
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