Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,670
4,055
1,881
1,503
958
Cost of Revenue
863
1,757
1,141
1,090
976
Gross Profit
807
2,298
740
413
-18
Operating Expense
37,846
32,876
23,987
22,830
28,834
Operating Income
-37,039
-30,578
-23,247
-22,417
-28,852
Net Non Operating Interest Income Expense
-98
-109
-84
-52
-83
Other Income Expense
-12,222
-19,535
-37,332
-2,386
10,323
Pretax Income
-49,359
-50,222
-60,663
-24,855
-18,612
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-49,359
-50,222
-60,926
-28,723
-73,422
Diluted NI Available to Com Stockholders
-49,359
-50,222
-60,926
-28,723
-73,422
Basic EPS
-1.52
-1.65
-4.66
-3.75
-20.00
Diluted EPS
-1.52
-1.65
-4.66
-3.75
-20.00
Basic Average Shares
33,858
30,476
13,071
7,651
5,540
Diluted Average Shares
33,858
30,476
13,071
7,651
5,540
Total Operating Income as Reported
-50,298
-51,124
-61,041
-25,136
-17,997
Total Expenses
38,709
34,633
25,128
23,920
29,810
Net Income from Continuing & Discontinued Operation
-49,359
-50,222
-60,663
-27,781
-72,902
Normalized Income
-36,100
-29,676
-22,869
-22,075
-28,996
Interest Expense
98
109
84
52
83
Net Interest Income
-98
-109
-84
-52
-83
EBIT
-49,261
-50,113
-60,579
-24,803
-18,529
EBITDA
-46,818
-47,916
-59,015
-23,123
-13,309
Reconciled Cost of Revenue
863
424
1,141
1,090
976
Reconciled Depreciation
2,443
2,197
1,564
1,680
5,220
Net Income from Continuing Operation Net Minority Interest
-49,359
-50,222
-60,663
-24,855
-18,612
Total Unusual Items Excluding Goodwill
-13,259
-20,546
-37,794
-2,780
10,384
Total Unusual Items
-13,259
-20,546
-37,794
-2,780
10,384
Normalized EBITDA
-33,559
-27,370
-21,221
-20,343
-23,693
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/30/2015
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