Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,152
1,351
2,862
2,186
1,041
Cost of Revenue
422
519
1,083
658
428
Gross Profit
730
832
1,779
1,528
613
Operating Expense
9,106
16,234
17,255
21,986
26,722
Operating Income
-8,376
-15,402
-15,476
-20,458
-26,109
Net Non Operating Interest Income Expense
-99
-136
89
138
-218
Pretax Income
-12,345
-19,408
-15,029
-21,632
-24,439
Tax Provision
597
101
-804
-1,500
-2,753
Net Income Common Stockholders
-12,942
-19,509
-14,225
-20,132
-21,686
Diluted NI Available to Com Stockholders
-12,942
-19,509
-14,225
-20,132
-21,686
Basic EPS
-0.06
-0.06
-0.05
-0.08
-0.09
Diluted EPS
-0.06
-0.06
-0.05
-0.08
-0.09
Basic Average Shares
353,834.8560
353,834.8560
294,932.2450
260,888.0750
246,977.9950
Diluted Average Shares
353,834.8560
353,834.8560
294,932.2450
260,888.0750
246,977.9950
Total Operating Income as Reported
-12,223
-19,249
-15,096
-21,759
-24,207
Rent Expense Supplemental
2
--
2
27
34
Total Expenses
9,528
16,753
18,338
22,644
27,150
Net Income from Continuing & Discontinued Operation
-12,942
-19,509
-14,225
-20,132
-21,686
Normalized Income
-11,285.2500
-15,645.2500
-14,214.5885
-20,053.8247
-21,533.3754
Interest Income
80
126
396
463
136
Interest Expense
179
262
307
325
354
Net Interest Income
-99
-136
89
138
-218
EBIT
-12,166
-19,146
-14,722
-21,307
-24,085
EBITDA
-6,711
-13,523
-13,024
-18,999
-21,247
Reconciled Cost of Revenue
422
519
1,083
658
428
Reconciled Depreciation
5,455
5,623
1,698
2,308
2,838
Net Income from Continuing Operation Net Minority Interest
-12,942
-19,509
-14,225
-20,132
-21,686
Total Unusual Items Excluding Goodwill
-2,209
-2,209
-11
-84
-172
Total Unusual Items
-2
-2
-11
-84
-172
Normalized EBITDA
-6,709
-13,521
-13,013
-18,915
-21,075
Tax Rate for Calcs
0.0003
0.0003
0.0001
0.0001
0.0001
Tax Effect of Unusual Items
-552.2500
-552.2500
-0.5885
-5.8247
-19.3754
12/31/2022 - 3/17/2004
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