Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
20,742
11,530
5,380
962
681
Cost of Revenue
14,508
10,617
8,158
6,490
9,549
Gross Profit
6,234
913
-2,778
-5,528
-8,868
Operating Expense
21,320
20,771
26,407
48,952
45,477
Operating Income
-15,086
-19,858
-29,185
-54,480
-54,345
Net Non Operating Interest Income Expense
-7,341
-10,229
-7,727
-1,588
-952
Other Income Expense
-10,606
6,119
1,978
4,695
-2,928
Pretax Income
-33,033
-23,968
-34,934
-51,373
-58,225
Tax Provision
--
0
0
0
0
Net Income Common Stockholders
-33,033
-23,968
-34,934
-51,373
-58,225
Diluted NI Available to Com Stockholders
-33,033
-23,968
-34,934
-51,373
-58,225
Basic EPS
-391.93
-1.20k
-17.44k
-10.27M
-11.64M
Diluted EPS
-391.93
-1.20k
-17.44k
-10.27M
-11.64M
Basic Average Shares
154.4990
19.9330
2.0030
0.0050
0.0050
Diluted Average Shares
154.4990
19.9330
2.0030
0.0050
0.0050
Total Operating Income as Reported
-15,086
-19,858
-29,185
-54,480
-54,345
Total Expenses
35,828
31,388
34,565
55,442
55,026
Net Income from Continuing & Discontinued Operation
-33,033
-23,968
-34,934
-51,373
-58,225
Normalized Income
-26,414
-31,091
-43,419
-56,065.5918
-59,332.8892
Interest Income
1,166
1,552
0
--
--
Interest Expense
8,507
11,781
7,727
1,588
952
Net Interest Income
-7,341
-10,229
-7,727
-1,588
-952
EBIT
-24,526
-12,187
-27,207
-49,785
-57,273
EBITDA
-20,694
-9,005
-21,081
-43,259
-50,541
Reconciled Cost of Revenue
14,508
10,617
8,158
6,490
9,549
Reconciled Depreciation
3,832
3,182
6,126
6,526
6,732
Net Income from Continuing Operation Net Minority Interest
-33,033
-23,968
-34,934
-51,373
-58,225
Total Unusual Items Excluding Goodwill
-6,619
7,123
8,485
4,694
1,108
Total Unusual Items
-6,619
7,123
8,485
4,694
1,108
Normalized EBITDA
-14,075
-16,128
-29,566
-47,953
-51,649
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
1.4082
0.1108
12/31/2022 - 4/28/2023
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