Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
31,286
22,221
50,056
146,206
194,827
Cost of Revenue
22,263
15,884
52,025
111,312
137,765
Gross Profit
9,023
6,337
-1,969
34,894
57,062
Operating Expense
13,727
23,590
54,066
64,992
125,599
Operating Income
-4,704
-17,253
-56,035
-30,098
-68,537
Net Non Operating Interest Income Expense
-8,911
-14,025
-9,248
-9,752
-6,909
Pretax Income
-23,941
-42,011
-108,977
-22,839
-58,332
Tax Provision
1,071
1,071
-1,289
123
1,323
Net Income Common Stockholders
-25,012
-43,082
-107,688
-22,962
-59,655
Diluted NI Available to Com Stockholders
-25,012
-43,082
-107,688
-22,962
-59,655
Basic EPS
-0.22
-0.41
-1.17
-0.28
-0.75
Diluted EPS
-0.22
-0.41
-1.17
-0.28
-0.75
Basic Average Shares
104,388
104,388
91,892
82,659
80,000
Diluted Average Shares
104,388
104,388
91,892
82,659
80,000
Total Expenses
35,990
39,474
106,091
176,304
263,364
Net Income from Continuing & Discontinued Operation
-25,012
-43,082
-107,688
-22,962
-59,655
Normalized Income
-16,280.405
-34,406.350
-60,049.225
-30,603.920
-62,777.065
Interest Income
--
0
1
66
177
Interest Expense
8,911
14,025
9,249
9,818
7,086
Net Interest Income
-8,911
-14,025
-9,248
-9,752
-6,909
EBIT
-15,030
-27,986
-99,728
-13,021
-51,246
EBITDA
-15,030
-23,880
-87,708
5,812
-28,084
Reconciled Cost of Revenue
22,263
15,884
52,025
111,312
137,765
Reconciled Depreciation
--
4,106
12,020
18,833
23,162
Net Income from Continuing Operation Net Minority Interest
-25,012
-43,082
-107,688
-22,962
-59,655
Total Unusual Items Excluding Goodwill
-10,457
-10,390
-48,209
9,152
3,739
Total Unusual Items
-10,457
-10,390
-48,209
9,152
3,739
Normalized EBITDA
-4,573
-13,490
-39,499
-3,340
-31,823
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,725.405
-1,714.350
-570.225
1,510.080
616.935
12/31/2022 - 12/13/2017
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