Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
197
200
342
654
473
Cost of Revenue
59
43
70
121
26
Gross Profit
138
157
272
533
447
Operating Expense
19,611
21,973
32,247
38,793
45,004
Operating Income
-19,473
-21,816
-31,975
-38,260
-44,557
Net Non Operating Interest Income Expense
-3,670
-3,472
-3,960
-4,486
-3,844
Other Income Expense
-16,375
-885
-3,466
-6,758
18,483
Pretax Income
-39,518
-26,173
-39,400
-49,504
-29,918
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-39,518
-26,173
-39,400
-49,504
-29,918
Diluted NI Available to Com Stockholders
-39,518
-26,173
-39,400
-49,504
-29,918
Basic EPS
-3.55
-2.65
-5.67
-9.43
-9.20
Diluted EPS
-3.55
-2.65
-5.67
-9.43
-9.20
Basic Average Shares
11,278.6240
9,858.9070
6,954.1330
5,246.9410
3,260.2330
Diluted Average Shares
11,278.6240
9,858.9070
6,954.1330
5,246.9410
3,260.2330
Total Operating Income as Reported
-20,551
-23,083
-33,093
-40,540
-48,409
Total Expenses
19,670
22,016
32,317
38,914
45,030
Net Income from Continuing & Discontinued Operation
-39,518
-26,173
-39,400
-49,504
-29,918
Normalized Income
-28,118
-25,288
-38,189
-58,311
-48,369
Interest Income
182
223
865
1,389
225
Interest Expense
2,881
2,682
4,064
4,558
3,296
Net Interest Income
-3,670
-3,472
-3,960
-4,486
-3,844
EBIT
-36,637
-23,491
-35,336
-44,946
-26,622
EBITDA
-35,204
-21,996
-33,691
-43,241
-25,603
Reconciled Cost of Revenue
59
43
70
121
26
Reconciled Depreciation
1,433
1,495
1,645
1,705
1,019
Net Income from Continuing Operation Net Minority Interest
-39,518
-26,173
-39,400
-49,504
-29,918
Total Unusual Items Excluding Goodwill
-11,400
-885
-1,211
8,807
18,451
Total Unusual Items
-11,400
-885
-1,211
8,807
18,451
Normalized EBITDA
-23,804
-21,111
-32,480
-52,048
-44,054
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/18/2018
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