Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,799
1,142
108
498
0
Cost of Revenue
997
497
0
--
0
Gross Profit
802
645
108
498
0
Operating Expense
9,692
9,250
9,288
3,576
3,252
Operating Income
-8,890
-8,605
-9,180
-3,078
-3,252
Net Non Operating Interest Income Expense
85
-70
-69
-18
-574
Other Income Expense
-301
-11,202
-1,209
494
37
Pretax Income
-9,106
-19,877
-10,458
-2,602
-3,789
Tax Provision
1
5
2
1
0
Net Income Common Stockholders
-9,436
-24,531
-10,460
-2,603
-3,789
Diluted NI Available to Com Stockholders
-9,436
-24,531
-10,460
-2,603
-3,789
Basic EPS
-0.51
-1.97
-1.60
-0.50
-0.73
Diluted EPS
-0.51
-1.97
-1.60
-0.50
-0.73
Basic Average Shares
15,626.8200
12,443.4350
6,546.7690
5,194.6650
5,194.6650
Diluted Average Shares
15,626.8200
12,443.4350
6,546.7690
5,194.6650
5,194.6650
Total Operating Income as Reported
-9,141
-8,856
-10,054
-3,078
-3,329
Rent Expense Supplemental
--
--
--
--
233
Total Expenses
10,689
9,747
9,288
3,576
3,252
Net Income from Continuing & Discontinued Operation
-9,107
-19,882
-10,460
-2,603
-3,789
Normalized Income
-8,955.2000
-8,904
-9,441
-2,630.4651
-3,819
Interest Income
114
89
0
--
--
Interest Expense
29
159
69
18
574
Net Interest Income
85
-70
-69
-18
-574
EBIT
-9,077
-19,718
-10,389
-2,584
-3,215
EBITDA
-8,875
-19,546
-10,322
-2,584
-3,201
Reconciled Cost of Revenue
997
497
0
--
0
Reconciled Depreciation
202
172
67
0
14
Net Income from Continuing Operation Net Minority Interest
-9,107
-19,882
-10,460
-2,603
-3,789
Total Unusual Items Excluding Goodwill
-253
-10,978
-1,019
37
30
Total Unusual Items
-253
-10,978
-1,019
37
30
Normalized EBITDA
-8,622
-8,568
-9,303
-2,621
-3,231
Tax Rate for Calcs
0.0004
0
0
0.0003
0
Tax Effect of Unusual Items
-101.2000
0
0
9.5349
0
12/31/2022 - 4/6/1994
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