Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
75
391
0
Cost of Revenue
-22,006
-22,969
-25,636
-41,393
-42,818.1510
Gross Profit
22,006
22,969
25,711
41,784
42,818.1510
Operating Expense
37,814
43,840
49,759
70,464
66,563.5560
Operating Income
-15,808
-20,871
-24,048
-28,680
-23,745.4050
Net Non Operating Interest Income Expense
-280
-1,975
1,243
1,558
1,271.6290
Pretax Income
-29,877
-36,634
-36,102
-27,122
-22,473.7760
Tax Provision
1
1
2
1
61,965.1060
Net Income Common Stockholders
-29,878
-36,635
-36,104
-27,123
-84,438.8820
Diluted NI Available to Com Stockholders
-29,878
-36,635
-36,104
-27,123
-84,438.8820
Basic EPS
-0.09
-0.14
-0.19
-0.17
-0.59
Diluted EPS
-0.12
-0.17
-0.19
-0.17
-0.59
Basic Average Shares
240,452.4020
209,870.5300
186,324.8940
157,476.1330
143,721.0130
Diluted Average Shares
245,072.0580
215,150.3110
198,772.9260
158,816.0150
143,721.0130
Total Operating Income as Reported
-29,597
-34,659
-37,345
-28,680
-23,745.4050
Rent Expense Supplemental
--
7,640
7,595
5,457
--
Total Expenses
15,808
20,871
24,123
29,071
23,745.4050
Net Income from Continuing & Discontinued Operation
-29,878
-36,635
-36,104
-27,123
-84,438.8820
Normalized Income
-29,878
-36,635
-36,104
-27,123
-84,438.8820
Interest Income
707
279
1,284
1,583
1,272.3410
Interest Expense
987
2,254
41
25
0.7120
Net Interest Income
-280
-1,975
1,243
1,558
1,271.6290
EBIT
-28,890
-34,380
-36,061
-27,097
-22,473.0640
EBITDA
-28,665
-34,128
-35,786
-26,776
-22,113.2890
Reconciled Cost of Revenue
-22,006
-22,969
-25,636
-41,393
-42,818.1510
Reconciled Depreciation
225
252
275
-322
359.7750
Net Income from Continuing Operation Net Minority Interest
-29,878
-36,635
-36,104
-27,123
-84,438.8820
Normalized EBITDA
-28,665
-34,128
-35,786
-26,776
-22,113.2890
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 11/9/2015
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