Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
--
--
--
6,085.5280
13,980.9460
Cost of Revenue
--
--
--
5,892.4910
5,960.6740
Gross Profit
--
--
--
193.0370
8,020.2720
Operating Expense
16,317
17,429
21,644.8840
18,975.5530
12,613.4690
Operating Income
-16,317
-17,429
-21,644.8840
-18,782.5160
-4,593.1970
Net Non Operating Interest Income Expense
-2,104
-1,835
245.6850
-3,327.9450
-2,259.1640
Other Income Expense
--
24
1,022.0280
279.6580
--
Pretax Income
-18,373
-19,240
-20,377.1710
-21,830.8030
-5,764.6780
Tax Provision
240
151
177.0100
251.1130
238.5280
Net Income Common Stockholders
-18,613
-19,391
-14,427.8010
-22,081.9160
-6,003.2060
Basic EPS
-0.01
-0.02
-0.02
-0.03
-0.01
Diluted EPS
-0.01
-0.02
-0.02
-0.03
-0.01
Basic Average Shares
1,292,374.8990
1,150,310.5930
935,213.5540
773,121.1480
700,901.0050
Diluted Average Shares
1,292,374.8990
1,150,310.5930
935,213.5540
773,121.1480
700,901.0050
Net Income from Continuing & Discontinued Operation
-18,613
-19,391
-14,427.8010
-22,081.9160
-6,003.2060
Normalized Income
-18,629.8000
-19,407.8000
-20,554.1810
-22,119.5179
-6,003.2060
Interest Income
640
520
1,525.0300
308.5540
21.3600
Interest Expense
2,738
2,345
1,262.5840
3,636.4990
2,280.5240
Net Interest Income
-2,104
-1,835
245.6850
-3,327.9450
-2,259.1640
EBIT
-15,635
-16,895
-19,114.5870
-18,194.3040
-3,484.1540
EBITDA
-15,315
-16,617
-18,833.9770
-16,706.2730
-2,396.4710
Reconciled Cost of Revenue
--
--
--
5,892.4910
5,960.6740
Reconciled Depreciation
320
278
280.6100
1,488.0310
1,087.6830
Net Income from Continuing Operation Net Minority Interest
-18,613
-19,391
-20,554.1810
-22,081.9160
-6,003.2060
Total Unusual Items Excluding Goodwill
24
24
--
53.7170
--
Total Unusual Items
24
24
--
53.7170
--
Normalized EBITDA
-15,339
-16,641
-18,833.9770
-16,759.9900
-2,396.4710
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
7.2000
7.2000
0
16.1151
0
12/31/2022 - 1/28/1988
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