Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
77,679
70,387
59,345
70,143
138,590
Cost of Revenue
10,084
9,338
16,288
12,809
38,033
Gross Profit
67,595
61,049
43,057
57,334
100,557
Operating Expense
91,851
99,381
101,411
112,135
132,271
Operating Income
-24,256
-38,332
-58,354
-54,801
-31,714
Net Non Operating Interest Income Expense
-2,988
-2,188
-6,723
-8,102
1,441
Other Income Expense
--
-3,407
-165
-13,268
-3,043
Pretax Income
-30,651
-43,927
-65,242
-76,171
-33,316
Tax Provision
72
47
34
69
276
Net Income Common Stockholders
-30,723
-43,974
-65,276
-76,240
-33,592
Diluted NI Available to Com Stockholders
-30,723
-43,974
-65,276
-76,240
-33,592
Basic EPS
-0.33
-0.50
-0.89
-1.12
-0.51
Diluted EPS
-0.33
-0.50
-0.89
-1.12
-0.51
Basic Average Shares
90,643.5000
87,142
73,408
68,131
65,344
Diluted Average Shares
91,388
87,142
73,408
68,131
65,344
Total Operating Income as Reported
-27,663
-41,739
-58,519
-68,069
-34,881
Total Expenses
101,935
108,719
117,699
124,944
170,304
Net Income from Continuing & Discontinued Operation
-30,723
-43,974
-65,276
-76,240
-33,592
Normalized Income
-28,678.8000
-41,282.4700
-65,145.6500
-65,758.2800
-31,090.0700
Interest Income
2,490
2,625
3,670
4,172
1,441
Interest Expense
5,478
4,813
10,393
12,274
--
Net Interest Income
-2,988
-2,188
-6,723
-8,102
1,441
EBIT
-25,173
-39,114
-54,849
-63,897
-31,714
EBITDA
-19,522
-33,866
-49,903
-58,379
-26,312
Reconciled Cost of Revenue
10,084
9,338
16,288
12,809
38,033
Reconciled Depreciation
5,651
5,248
4,946
5,518
5,402
Net Income from Continuing Operation Net Minority Interest
-30,723
-43,974
-65,276
-76,240
-33,592
Total Unusual Items Excluding Goodwill
-3,407
-3,407
-165
-13,268
-3,167
Total Unusual Items
-3,407
-3,407
-165
-13,268
-3,167
Normalized EBITDA
-16,115
-30,459
-49,738
-45,111
-23,145
Tax Rate for Calcs
0.0004
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,362.8000
-715.4700
-34.6500
-2,786.2800
-665.0700
12/31/2022 - 4/22/2010
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