Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
15,127
21,705
67,071
69,059
76,274
Cost of Revenue
22,573
24,596
69,305
72,359
62,893
Gross Profit
-7,446
-2,891
-2,234
-3,300
13,381
Operating Expense
7,574
7,577
15,735
24,743
34,137
Operating Income
-15,020
-10,468
-17,969
-28,043
-20,756
Net Non Operating Interest Income Expense
548
150
-3,489
-4,804
-2,088
Pretax Income
-19,370
-6,005
-34,965
-46,567
-22,904
Tax Provision
-981
-848
171
258
0
Net Income Common Stockholders
-16,579
-3,347
-37,011
-46,825
-22,904
Diluted NI Available to Com Stockholders
-16,579
-3,347
-37,011
-46,825
-22,904
Basic EPS
-0.04
-0.01
-0.09
-0.11
-0.06
Diluted EPS
-0.04
-0.01
-0.09
-0.11
-0.06
Basic Average Shares
469,539.394
428,639.394
409,141.860
409,141.860
409,141.860
Diluted Average Shares
469,539.394
428,639.394
409,141.860
409,141.860
409,141.860
Total Expenses
30,147
32,173
85,040
97,102
97,030
Net Income from Continuing & Discontinued Operation
-16,579
-3,347
-37,011
-46,825
-22,904
Normalized Income
-11,932.439
-1,339.763
-25,418.270
-34,871.975
-19,576
Interest Income
1
2
7
152
549
Interest Expense
1,474
1,873
3,540
5,010
2,637
Net Interest Income
548
150
-3,489
-4,804
-2,088
EBIT
-17,896
-4,132
-31,425
-41,557
-20,267
EBITDA
-17,618
-3,561
-30,170
-39,033
-16,256
Reconciled Cost of Revenue
22,573
24,596
69,305
72,359
62,893
Reconciled Depreciation
278
571
1,255
2,524
4,011
Net Income from Continuing Operation Net Minority Interest
-18,389
-5,157
-35,136
-46,825
-22,904
Total Unusual Items Excluding Goodwill
-6,801
3,337
-11,638
-14,315
-3,328
Total Unusual Items
-118
10,020
-11,638
-14,315
-3,328
Normalized EBITDA
-17,500
-13,581
-18,532
-24,718
-12,928
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-344.439
471.237
-1,920.270
-2,361.975
0
12/31/2022 - 12/15/2017
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