Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,044
693
690
59,677
70,146
Cost of Revenue
269
104
129
33,968
34,265
Gross Profit
775
589
561
25,709
35,881
Operating Expense
11,902
11,133
13,351
54,345
52,698
Operating Income
-11,127
-10,544
-12,790
-28,636
-16,817
Net Non Operating Interest Income Expense
956
123
354
1,925
620
Other Income Expense
--
1,988
-174
125
80
Pretax Income
-10,272
-8,433
-12,610
-26,586
-16,117
Tax Provision
-53
-184
44
357
-884
Net Income Common Stockholders
69,757
-22,499
-28,719
-26,176
-16,119
Diluted NI Available to Com Stockholders
69,757
-22,499
-28,719
-26,176
-16,119
Basic EPS
11.02
-4.08
-5.88
-5.64
-3.60
Diluted EPS
10.79
-4.08
-5.88
-5.64
-3.60
Basic Average Shares
6,090.5000
5,512
4,866.2490
4,680.2490
4,527.9160
Diluted Average Shares
6,150.5000
5,512
4,866.2490
4,680.2490
4,527.9160
Total Operating Income as Reported
-14,228
-11,556
-12,964
-28,636
-16,817
Total Expenses
12,171
11,237
13,480
88,313
86,963
Net Income from Continuing & Discontinued Operation
69,757
-22,499
-28,719
-26,176
-16,030
Normalized Income
-9,836.5211
-9,434.2640
-11,698.5400
-26,176
-16,030
Interest Income
956
123
354
1,950
670
Interest Expense
--
--
69
25
50
Net Interest Income
956
123
354
1,925
620
EBIT
-11,127
-10,544
-12,790
-26,561
-16,067
EBITDA
-9,802
-7,948
-9,011
-22,274
-11,320
Reconciled Cost of Revenue
269
104
129
33,968
34,265
Reconciled Depreciation
1,325
2,596
3,779
4,287
4,747
Net Income from Continuing Operation Net Minority Interest
-9,937
-7,490
-11,836
-26,176
-16,030
Total Unusual Items Excluding Goodwill
-101
1,988
-174
0
--
Total Unusual Items
-101
1,988
-174
0
--
Normalized EBITDA
-9,701
-9,936
-8,837
-22,274
-11,320
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
-0.5211
43.7360
-36.5400
0
0
12/31/2022 - 5/19/2000
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