Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31,662
31,662
29,562
42,657
50,002
Cost of Revenue
26,372
26,372
24,515
41,907
45,911
Gross Profit
5,290
5,290
5,047
750
4,088
Operating Expense
36,115
36,115
31,619
53,950
69,901
Operating Income
-30,825
-30,825
-26,572
-53,200
-65,813
Net Non Operating Interest Income Expense
-20,813
-20,813
-11,647
-6,734
-934
Other Income Expense
-65,669
-65,669
355
-24,501
-14,599
Pretax Income
-117,306
-117,306
-36,589
-84,435
-81,345
Tax Provision
743
743
557
171
-776
Net Income Common Stockholders
-119,787
-119,787
-39,757
-87,446
-81,595
Diluted NI Available to Com Stockholders
-119,787
-119,787
-39,757
-87,446
-81,595
Basic EPS
-106.80
--
-168.46k
-1.11M
-0.67
Diluted EPS
-106.80
--
-168.46k
-1.11M
-0.67
Basic Average Shares
1.1210
--
0.2360
0.0790
0.0820
Diluted Average Shares
1.1210
--
0.2360
0.0790
0.0820
Total Operating Income as Reported
-70,285
-70,285
-26,223
-77,725
-80,430
Total Expenses
62,487
62,487
56,134
95,857
115,812
Net Income from Continuing & Discontinued Operation
-119,787
-119,787
-39,757
-87,446
-81,595
Normalized Income
-67,480.8700
-67,480.8700
-38,145.3500
-66,550.2300
-67,704.2688
Interest Income
325
325
548
213
450
Interest Expense
20,971
20,971
11,909
6,838
1,239
Net Interest Income
-20,813
-20,813
-11,647
-6,734
-934
EBIT
-96,335
-96,335
-24,680
-77,597
-80,106
EBITDA
-94,192
-94,192
-22,301
-69,960
-65,738
Reconciled Cost of Revenue
26,619
26,619
24,277
41,759
52,488
Reconciled Depreciation
1,896
1,896
2,379
7,637
7,791
Net Income from Continuing Operation Net Minority Interest
-118,046
-118,046
-37,872
-85,416
-82,164
Total Unusual Items Excluding Goodwill
-65,669
-65,669
355
-24,501
-14,599
Total Unusual Items
-65,669
-65,669
355
-24,501
-14,599
Normalized EBITDA
-28,523
-28,523
-22,656
-45,459
-51,139
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0
Tax Effect of Unusual Items
-15,103.8700
-15,103.8700
81.6500
-5,635.2300
-139.2688
12/31/2022 - 1/3/2022
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