Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
30,176
28,508
30,776
36,116
27,802
Cost of Revenue
15,841
15,323
30,396
26,550
21,857
Gross Profit
14,335
13,185
380
9,566
5,945
Operating Expense
46,527
46,524
76,658
146,790
137,643
Operating Income
-32,192
-33,339
-76,278
-137,224
-131,698
Net Non Operating Interest Income Expense
-813
4,597
-3,909
-17,038
1,209
Other Income Expense
908
2,414
-31,797
-78,169
-223
Pretax Income
-32,097
-26,328
-111,984
-232,431
-130,712
Tax Provision
66
67
33
62
1,884
Net Income Common Stockholders
-32,163
-26,395
-112,017
-232,493
-132,596
Diluted NI Available to Com Stockholders
-32,163
-26,395
-112,017
-232,493
-132,596
Basic EPS
-3.01
-4.85
-88.13
-408.60
-267.71
Diluted EPS
-3.01
-4.85
-88.13
-408.60
-267.71
Basic Average Shares
9,542
5,445
1,271
568.9990
495.3040
Diluted Average Shares
9,542
5,445
1,271
568.9990
495.3040
Total Operating Income as Reported
-32,192
-33,339
-103,983
-215,245
-131,698
Total Expenses
62,368
61,847
107,054
173,340
159,500
Net Income from Continuing & Discontinued Operation
-32,163
-26,395
-112,017
-232,493
-132,596
Normalized Income
-32,163
-26,395
-88,902.0603
-174,578.0117
-132,596
Interest Income
214
4,895
2,101
3,311
1,507
Interest Expense
1,027
298
2,373
-2,999
298
Net Interest Income
-813
4,597
-3,909
-17,038
1,209
EBIT
-31,070
-26,030
-109,611
-235,430
-130,414
EBITDA
-21,547
-16,299
-95,385
-221,518
-120,574
Reconciled Cost of Revenue
15,841
15,323
30,396
26,550
21,857
Reconciled Depreciation
9,523
9,731
14,226
13,912
9,840
Net Income from Continuing Operation Net Minority Interest
-32,163
-26,395
-112,017
-232,493
-132,596
Total Unusual Items Excluding Goodwill
0
0
-31,081
-78,021
0
Total Unusual Items
0
0
-31,081
-78,021
0
Normalized EBITDA
-21,547
-16,299
-64,304
-143,497
-120,574
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
0
0
-7,966.0603
-20,106.0117
0
12/31/2022 - 8/21/2018
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