Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
19,836
27,729
27,482
28,131
33,882
Cost of Revenue
16,592
20,783
13,867
18,134
16,007
Gross Profit
3,244
6,946
13,615
9,997
17,875
Operating Expense
24,931
27,467
24,130
23,975
26,433
Operating Income
-21,687
-20,521
-10,515
-13,978
-8,558
Net Non Operating Interest Income Expense
125
300
560
-38
-29
Other Income Expense
-848
-425
610
261
-7,805
Pretax Income
-22,410
-20,646
-9,345
-13,755
-16,392
Tax Provision
-94
-145
-218
-215
0
Net Income Common Stockholders
-22,316
-20,501
-9,127
-13,560
-16,392
Diluted NI Available to Com Stockholders
-22,316
-20,501
-9,127
-13,560
-16,392
Basic EPS
-9.08
-8.35
-3.83
-5.80
-7.00
Diluted EPS
-9.08
-8.35
-3.83
-5.80
-7.00
Basic Average Shares
2,465.5000
2,456
2,381
2,334.6000
2,174.2000
Diluted Average Shares
2,465.5000
2,456
2,381
2,334.6000
2,174.2000
Total Operating Income as Reported
-22,847
-21,508
-10,598
-14,066
-17,747
Total Expenses
41,523
48,250
37,997
42,109
42,440
Net Income from Continuing & Discontinued Operation
-22,316
-20,501
-9,127
-13,540
-16,392
Normalized Income
-21,043.3606
-19,681.6100
-9,398.4948
-13,498.5754
-8,590.1220
Interest Expense
--
--
--
38
29
Net Interest Income
125
300
560
-38
-29
EBIT
-21,687
-20,521
-10,515
-13,978
-16,363
EBITDA
-20,406
-18,936
-8,879
-12,055
-14,783
Reconciled Cost of Revenue
16,477
20,508
13,492
17,933
15,770
Reconciled Depreciation
1,281
1,585
1,636
1,923
1,580
Net Income from Continuing Operation Net Minority Interest
-22,316
-20,501
-9,127
-13,540
-16,392
Total Unusual Items Excluding Goodwill
-1,278
-825
278
-42
-7,805
Total Unusual Items
-1,278
-825
278
-42
-7,805
Normalized EBITDA
-19,128
-18,111
-9,157
-12,013
-6,978
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5.3606
-5.6100
6.5052
-0.5754
-3.1220
12/31/2021 - 4/18/2012
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