Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
718
644
297
235
51
Cost of Revenue
260
238
87
78
21
Gross Profit
458
406
210
30
30
Operating Expense
2,169
2,658
2,517
3,316
3,280
Operating Income
-1,711
-2,252
-2,307
-3,286
-3,250
Net Non Operating Interest Income Expense
-32
-39
-1,279
-3,511
-3,584
Pretax Income
-9,710
14,648
-2,421
-5,047
-8,187
Tax Provision
1
1
9
0
0
Net Income Common Stockholders
-9,833
14,572
-21,331
1,717
-5,479
Diluted NI Available to Com Stockholders
-9,833
14,572
-21,331
1,717
-5,479
Basic EPS
-0.12
0.52
0.00
0.50
-3.00
Diluted EPS
-0.12
0.52
0.00
0.40
-3.00
Basic Average Shares
88,612.6240
54,931.1200
2,866.8580
2,613.8490
2,170.7730
Diluted Average Shares
88,612.6240
54,931.1200
2,866.8580
2,613.8490
2,170.7730
Total Operating Income as Reported
-2,155
-2,685
-2,605
-1,843
-3,332
Total Expenses
2,429
2,896
2,604
3,394
3,301
Net Income from Continuing & Discontinued Operation
-9,833
14,572
-21,331
1,717
-5,479
Normalized Income
-3,481.5000
-1,749.8194
-2,171.5000
-6,388
-8,121
Interest Income
--
--
0
1
0
Interest Expense
21
28
1,218
3,508
3,584
Net Interest Income
-32
-39
-1,279
-3,511
-3,584
EBIT
-9,689
14,676
-1,203
-1,539
-4,603
EBITDA
-9,688
14,679
-1,198
-1,529
-4,588
Reconciled Cost of Revenue
260
238
87
78
21
Reconciled Depreciation
1
3
5
10
15
Net Income from Continuing Operation Net Minority Interest
-9,711
14,679
-2,395
-5,021
-8,121
Total Unusual Items Excluding Goodwill
-8,306
17,294
-298
1,367
0
Total Unusual Items
-7,442
18,158
-298
1,367
0
Normalized EBITDA
-2,246
-3,479
-900
-2,896
-4,588
Tax Rate for Calcs
0.0003
0
0.0003
0
0
Tax Effect of Unusual Items
-2,076.5000
1.1806
-74.5000
0
0
12/31/2022 - 2/24/2017
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