Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31
17
0
0
0
Cost of Revenue
126
70
0
0
--
Gross Profit
-95
-53
0
0
--
Operating Expense
5,199
5,069
14,673
9,584
8,869
Operating Income
-5,294
-5,122
-14,673
-9,584
-8,869
Net Non Operating Interest Income Expense
-252
110
87
-1,480
147
Other Income Expense
-92
-2
6
1,728
-61
Pretax Income
-5,638
-5,014
-14,580
-9,336
-8,783
Tax Provision
10
8
8
8
9
Net Income Common Stockholders
-5,648
-5,022
-14,588
-9,344
-8,792
Diluted NI Available to Com Stockholders
-5,648
-5,022
-14,588
-9,344
-8,792
Basic EPS
-4.09
-7.47
-105.52
-122.94
-317.30
Diluted EPS
-4.09
-7.47
-105.52
-122.94
-317.30
Basic Average Shares
1,064.6180
647.9730
138.2540
76.0050
27.7090
Diluted Average Shares
1,064.6180
647.9730
138.2540
76.0050
27.7090
Total Operating Income as Reported
-5,294
-5,122
-14,673
-9,584
-8,869
Rent Expense Supplemental
146
180
146
191
249
Total Expenses
5,325
5,139
14,673
9,584
8,869
Net Income from Continuing & Discontinued Operation
-5,648
-5,022
-14,588
-9,344
-8,792
Normalized Income
-5,577.1600
-5,020
-14,592.6200
-10,674.5600
-8,745.0300
Interest Income
131
120
101
406
160
Interest Expense
--
--
--
--
0
Net Interest Income
-252
110
87
-1,480
147
EBIT
-5,375
-5,122
-14,673
-9,584
-8,869
EBITDA
-4,318
-4,348
-14,657
-9,569
-8,854
Reconciled Cost of Revenue
111
55
0
0
--
Reconciled Depreciation
1,057
774
16
15
15
Net Income from Continuing Operation Net Minority Interest
-5,648
-5,022
-14,588
-9,344
-8,792
Total Unusual Items Excluding Goodwill
-92
-2
6
1,728
-61
Total Unusual Items
-92
-2
6
1,728
-61
Normalized EBITDA
-4,226
-4,346
-14,663
-11,297
-8,793
Tax Rate for Calcs
0.0002
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-21.1600
0
1.3800
397.4400
-14.0300
12/31/2022 - 9/1/2020
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