Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
28,307
33,815
29,949
106
187.8380
Cost of Revenue
10,782
12,846
12,167
36
8.9260
Gross Profit
17,525
20,969
17,782
70
178.9120
Operating Expense
17,853
19,641
19,032
3,279
1,480.6640
Operating Income
-328
1,328
-1,250
-3,209
-1,301.7520
Net Non Operating Interest Income Expense
-10,809
-11,022
-10,577
-23
-5.8820
Other Income Expense
-6,377
-4,095
1,918
-577
-15.5110
Pretax Income
-17,514
-13,789
-9,909
-3,809
-1,323.1450
Tax Provision
227
1,028
6
0
--
Net Income Common Stockholders
-17,741
-14,817
-9,915
-3,809
-1,323.1450
Diluted NI Available to Com Stockholders
-17,741
-14,817
-9,915
-3,809
-1,323.1450
Basic EPS
-0.13
-0.11
-0.08
-0.10
-0.08
Diluted EPS
-0.13
-0.11
-0.08
-0.10
-0.08
Basic Average Shares
137,495
136,308
131,983
37,726
16,139.4960
Diluted Average Shares
137,495
136,308
131,983
37,726
16,139.4960
Total Expenses
28,635
32,487
31,199
3,315
1,489.5900
Net Income from Continuing & Discontinued Operation
-17,741
-14,817
-9,915
-3,809
-1,323.1450
Normalized Income
-11,246.6000
-8,079.6996
-9,536.0176
-3,229
-1,320.1340
Interest Income
--
--
--
3.2360
0.4500
Interest Expense
10,809
11,022
10,577
23
6.3320
Net Interest Income
-10,809
-11,022
-10,577
-23
-5.8820
EBIT
-6,705
-2,767
668
-3,786
-1,316.8130
EBITDA
-3,568
2,175
5,117
-3,750
-1,307.8870
Reconciled Cost of Revenue
10,782
12,846
12,167
36
8.9260
Reconciled Depreciation
3,137
4,942
4,449
36
8.9260
Net Income from Continuing Operation Net Minority Interest
-17,741
-14,817
-9,915
-3,809
-1,323.1450
Total Unusual Items Excluding Goodwill
-10,824
-9,102
-512
-580
-3.0110
Total Unusual Items
-10,824
-9,102
-512
-580
-3.0110
Normalized EBITDA
7,256
11,277
5,629
-3,170
-1,304.8760
Tax Rate for Calcs
0.0004
0.0003
0.0003
0
0
Tax Effect of Unusual Items
-4,329.6000
-2,364.6996
-133.0176
0
0
12/31/2022 - 7/8/2002
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