Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,099
3,671
7,760
5,606
8,831
Cost of Revenue
2,623
2,453
3,490
3,706
4,721
Gross Profit
1,476
1,218
4,270
1,900
4,110
Operating Expense
8,521
8,403
8,028
9,263
10,211
Operating Income
-7,045
-7,185
-3,758
-7,363
-6,101
Net Non Operating Interest Income Expense
-1,223
-995
-696
-894
-4,338
Other Income Expense
--
-81
80
1,971
-543
Pretax Income
-8,349
-8,261
-4,374
-6,286
-10,982
Net Income Common Stockholders
-8,349
-8,261
-4,374
-6,286
-10,982
Diluted NI Available to Com Stockholders
-8,349
-8,261
-4,374
-6,286
-10,982
Basic EPS
-1.61
-5.68
-8.50
-26.10
-94.50
Diluted EPS
-1.61
-5.68
-8.50
-26.10
-94.50
Basic Average Shares
11,389.5140
1,454.7850
514.6050
241.2710
116.2120
Diluted Average Shares
11,389.5140
1,454.7850
514.6050
241.2710
116.2120
Total Operating Income as Reported
-7,045
-7,185
-3,758
-7,363
-6,101
Total Expenses
11,144
10,856
11,518
12,969
14,932
Net Income from Continuing & Discontinued Operation
-8,349
-8,261
-4,374
-6,286
-10,982
Normalized Income
-8,268
-8,180
-4,454
-8,257
-10,439
Interest Income
--
--
--
95
--
Interest Expense
315
251
618
766
830
Net Interest Income
-1,223
-995
-696
-894
-4,338
EBIT
-8,034
-8,010
-3,756
-5,520
-10,152
EBITDA
-8,019
-7,990
-3,730
-5,493
-10,129
Reconciled Cost of Revenue
2,623
2,453
3,490
3,706
4,721
Reconciled Depreciation
15
20
26
27
23
Net Income from Continuing Operation Net Minority Interest
-8,349
-8,261
-4,374
-6,286
-10,982
Total Unusual Items Excluding Goodwill
-81
-81
80
1,971
-543
Total Unusual Items
-81
-81
80
1,971
-543
Normalized EBITDA
-7,938
-7,909
-3,810
-7,464
-9,586
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 5/13/2022
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