Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
59,571
92,544
122,298
94,868
149,851
Cost of Revenue
21,324
43,565
85,204
79,300
110,775
Gross Profit
38,247
48,979
37,094
15,568
39,076
Operating Expense
49,501
58,758
82,017
76,635
91,831
Operating Income
-11,254
-9,779
-44,923
-61,067
-52,755
Net Non Operating Interest Income Expense
-6,984
-7,843
-10,833
-11,228
-6,366
Pretax Income
-21,144
-19,115
-72,235
-120,436
-137,025
Tax Provision
3,721
4,539
1,308
23,212
-17,930
Net Income Common Stockholders
-24,865
-23,654
-73,543
-138,514
-118,584
Diluted NI Available to Com Stockholders
-24,865
-23,654
-73,543
-138,514
-118,584
Basic EPS
-0.08
-0.13
-0.68
-1.47
-1.56
Diluted EPS
-0.08
-0.13
-0.68
-1.47
-1.56
Basic Average Shares
231,069.500
177,629
108,635.265
93,917.004
76,197.488
Diluted Average Shares
231,069.500
177,629
108,635.265
93,917.004
76,197.488
Total Operating Income as Reported
-7,613
-4,797
-61,149
-80,959
-63,618
Total Expenses
70,825
102,323
167,221
155,935
202,606
Net Income from Continuing & Discontinued Operation
-24,865
-23,654
-73,543
-138,514
-118,584
Normalized Income
-22,781.500
-21,381.500
-60,601.750
-101,224
-30,108.094
Interest Income
451
379
253
595
992
Interest Expense
7,435
8,222
11,086
11,823
7,358
Net Interest Income
-6,984
-7,843
-10,833
-11,228
-6,366
EBIT
-13,709
-10,893
-61,149
-108,613
-129,667
EBITDA
-13,709
-223
-47,503
-89,328
-98,660
Reconciled Cost of Revenue
21,324
43,565
85,204
79,300
110,775
Reconciled Depreciation
--
10,670
13,646
19,285
31,007
Net Income from Continuing Operation Net Minority Interest
-24,865
-23,654
-73,543
-138,514
-118,584
Total Unusual Items Excluding Goodwill
-2,778
-3,030
-17,255
-49,720
-77,959
Total Unusual Items
-2,778
-3,030
-17,255
-49,720
-57,241
Normalized EBITDA
-10,931
2,807
-30,248
-39,608
-41,419
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-694.500
-757.500
-4,313.750
-12,430
-10,201.094
12/31/2022 - 6/9/2017
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