Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,445
4,706
4,346
2,428
377
Cost of Revenue
6,626
6,670
7,099
5,979
3,614
Gross Profit
-1,181
-1,964
-2,753
-3,551
-3,237
Operating Expense
49,502
47,676
43,299
44,931
53,014
Operating Income
-50,683
-49,640
-46,052
-48,482
-56,251
Net Non Operating Interest Income Expense
339
364
296
8
80
Other Income Expense
-1,915
-8,734
227
-4,192
--
Pretax Income
-52,259
-58,010
-45,529
-52,666
-56,171
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-65,006
-70,569
-53,025
-52,666
-56,171
Diluted NI Available to Com Stockholders
-65,006
-70,569
-53,025
-52,666
-56,171
Basic EPS
-0.41
-0.43
-1.05
-1.26
-1.55
Diluted EPS
-0.41
-0.43
-1.05
-1.26
-1.55
Basic Average Shares
140,823.5090
164,113.9530
50,500
41,756.1290
36,172.4210
Diluted Average Shares
140,823.5090
164,113.9530
50,500
41,756.1290
36,172.4210
Total Operating Income as Reported
-50,683
-49,640
-46,052
-48,482
-56,251
Total Expenses
56,128
54,346
50,398
50,910
56,628
Net Income from Continuing & Discontinued Operation
-52,259
-58,010
-45,529
-52,666
-56,171
Normalized Income
-52,259
-58,010
-40,362
-52,640
-56,171
Interest Income
357
386
322
424
88
Interest Expense
18
22
26
416
8
Net Interest Income
339
364
296
8
80
EBIT
-52,241
-57,988
-45,503
-52,250
-56,163
EBITDA
-51,366
-57,116
-44,336
-49,751
-54,227
Reconciled Cost of Revenue
6,172
6,219
6,620
5,501
3,327
Reconciled Depreciation
875
872
1,167
2,499
1,936
Net Income from Continuing Operation Net Minority Interest
-52,259
-58,010
-45,529
-52,666
-56,171
Total Unusual Items Excluding Goodwill
0
0
-5,167
-26
0
Total Unusual Items
0
0
-5,167
-26
0
Normalized EBITDA
-51,366
-57,116
-39,169
-49,725
-54,227
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/14/2021
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