Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,165
7,049
11,878
16,195
40,501
Cost of Revenue
7,985
10,186
14,278
24,891
38,654
Gross Profit
-2,820
-3,137
-2,400
-8,696
1,847
Operating Expense
9,373
8,279
11,420
33,708
35,809
Operating Income
-12,193
-11,416
-13,820
-42,404
-33,962
Net Non Operating Interest Income Expense
-448
-1,372
-2,022
-9,147
258
Other Income Expense
--
-357
377
-3,088
-2,828
Pretax Income
-12,824
-13,145
-15,465
-54,639
-36,532
Tax Provision
6
-28
30
47
21
Net Income Common Stockholders
-34,525
-9,733
-25,467
-150,767
-59,801
Diluted NI Available to Com Stockholders
-34,525
-9,733
-25,467
-150,767
-59,801
Basic EPS
3.73k
-1.06k
-242.54k
-75.38M
-3.15M
Diluted EPS
3.73k
-1.06k
-242.54k
-75.38M
-3.15M
Basic Average Shares
502.8390
9.2030
0.1050
0.0020
0.0190
Diluted Average Shares
502.8390
9.2030
0.1050
0.0020
0.0190
Total Operating Income as Reported
-12,343
-11,566
-13,950
-44,931
-33,635
Total Expenses
17,358
18,465
25,698
58,599
74,463
Net Income from Continuing & Discontinued Operation
-3,926
-5,054
-15,164
-140,775
-59,801
Normalized Income
-12,740
-12,967.3000
-15,398.3190
-52,145.8494
-34,726.4422
Interest Income
127
83
72
219
313
Interest Expense
575
1,455
2,094
9,366
55
Net Interest Income
-448
-1,372
-2,022
-9,147
258
EBIT
-12,249
-11,690
-13,371
-45,273
-36,477
EBITDA
-11,191
-10,533
-12,113
-40,414
-32,886
Reconciled Cost of Revenue
7,985
10,186
14,278
24,891
38,654
Reconciled Depreciation
1,058
1,157
1,258
4,859
3,591
Net Income from Continuing Operation Net Minority Interest
-12,830
-13,117
-15,495
-54,686
-36,553
Total Unusual Items Excluding Goodwill
-150
-150
-130
-3,422
-2,462
Total Unusual Items
-150
-150
-130
-3,422
-2,462
Normalized EBITDA
-11,041
-10,383
-11,983
-36,992
-30,424
Tax Rate for Calcs
0.0004
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-60
-0.3000
-33.3190
-881.8494
-635.4422
12/31/2022 - 1/26/2011
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