Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
9,714
11,181
16,608
21,906
6,077
Cost of Revenue
7,949
8,554
13,378
15,944
3,417
Gross Profit
1,765
2,627
3,230
5,962
2,660
Operating Expense
16,322
15,144
19,558
32,498
70,080
Operating Income
-14,557
-12,517
-16,328
-26,536
-67,420
Net Non Operating Interest Income Expense
--
--
0
-1,183
2,581
Other Income Expense
-17,739
-8,963
7,008
4,402
-127,907
Pretax Income
-32,296
-21,480
-9,320
-23,317
-192,746
Tax Provision
3
2
150
13
166
Net Income Common Stockholders
-32,299
-21,482
-9,470
-23,406
-192,801
Diluted NI Available to Com Stockholders
-32,299
-21,482
-9,470
-23,406
-192,801
Basic EPS
-8.92
-7.37
-4.78
-19.30
-203.70
Diluted EPS
-8.92
-7.37
-4.78
-19.30
-203.70
Basic Average Shares
3,704.6920
2,914.6070
1,980.1630
1,212.9300
947.0620
Diluted Average Shares
3,704.6920
2,914.6070
1,980.1630
1,212.9300
947.0620
Total Operating Income as Reported
-32,136
-21,999
-21,411
-29,999
-157,653
Total Expenses
24,271
23,698
32,936
48,442
73,497
Net Income from Continuing & Discontinued Operation
-32,299
-21,482
-9,470
-23,406
-192,801
Normalized Income
-22,271.8000
-12,438
-12,368.1989
-25,885.2820
-97,906.7967
Interest Income
--
--
--
1,062
2,581
Interest Expense
--
--
0
1,183
0
Net Interest Income
--
--
0
-1,183
2,581
EBIT
-14,557
-12,517
-16,328
-22,134
-192,746
EBITDA
-8,473
-5,639
-9,215
-15,944
-164,483
Reconciled Cost of Revenue
7,934
8,554
13,378
15,944
3,417
Reconciled Depreciation
6,084
6,878
7,113
6,190
28,263
Net Income from Continuing Operation Net Minority Interest
-32,299
-21,482
-9,470
-23,406
-192,801
Total Unusual Items Excluding Goodwill
-16,712
-9,044
3,897
3,340
-127,907
Total Unusual Items
-16,712
-9,044
3,897
3,340
-127,907
Normalized EBITDA
8,239
3,405
-13,112
-19,284
-36,576
Tax Rate for Calcs
0.0004
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-6,684.8000
0
998.8011
860.7180
-33,012.7967
12/31/2022 - 8/12/2013
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