Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,394
28,490
44,664
8,998
12,302
Cost of Revenue
14,149
17,520
42,873
23,372
16,016
Gross Profit
11,245
10,970
1,791
-14,374
-3,714
Operating Expense
24,025
33,243
50,163
42,579
34,281
Operating Income
-12,780
-22,273
-48,372
-56,953
-37,995
Net Non Operating Interest Income Expense
--
358
2,211
1,684
-1,743
Pretax Income
-29,358
-27,632
-26,629
-102,076
-107,727
Tax Provision
749
1,739
2,439
2,535
-8,768
Net Income Common Stockholders
-28,791
-28,966
-27,891
-103,378
-97,525
Diluted NI Available to Com Stockholders
-28,791
-28,966
-27,891
-103,378
-97,525
Basic EPS
-0.07
-0.07
-0.07
-0.26
-0.24
Diluted EPS
-0.07
-0.07
-0.07
-0.26
-0.24
Basic Average Shares
413,479
409,609
404,700
401,506
400,116
Diluted Average Shares
421,277
420,141
407,535
409,276
405,290
Total Expenses
38,174
50,763
93,036
65,951
50,297
Net Income from Continuing & Discontinued Operation
-28,791
-28,966
-27,891
-103,378
-97,525
Normalized Income
-16,555.500
-25,139.500
-42,669
-68,109.250
-35,440.806
Interest Income
--
358
3,056
3,357
211
Interest Expense
--
0
845
1,673
1,954
Net Interest Income
--
358
2,211
1,684
-1,743
EBIT
-18,139
-27,632
-25,784
-100,403
-105,773
EBITDA
-18,139
-19,218
-20,540
-95,179
-101,786
Reconciled Cost of Revenue
14,149
17,520
42,873
23,372
16,016
Reconciled Depreciation
--
8,414
5,244
5,224
3,987
Net Income from Continuing Operation Net Minority Interest
-28,791
-28,966
-27,891
-103,378
-97,525
Total Unusual Items Excluding Goodwill
-16,314
-5,102
19,704
-47,025
-67,585
Total Unusual Items
-16,314
-5,102
19,704
-47,025
-67,585
Normalized EBITDA
-1,825
-14,116
-40,244
-48,154
-34,201
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,078.500
-1,275.500
4,926
-11,756.250
-5,500.806
12/31/2022 - 7/15/2020
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