Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,790
5,066
1,364
607
489
Cost of Revenue
3,711
3,577
990
725
774
Gross Profit
2,079
1,489
374
-118
-286
Operating Expense
10,656
9,640
6,571
8,803
11,340
Operating Income
-8,577
-8,151
-6,197
-8,921
-11,626
Net Non Operating Interest Income Expense
216
203
88
55
-10
Other Income Expense
-405
-515
-426
-140
10
Pretax Income
-8,766
-8,463
-6,535
-9,006
-11,626
Net Income Common Stockholders
-8,075
-8,462
-6,535
-9,007
-11,626
Diluted NI Available to Com Stockholders
-8,075
-8,462
-6,535
-9,007
-11,626
Basic EPS
92.10
-16.50
-13.44
-18.52
-23.90
Diluted EPS
92.10
-16.50
-13.44
-18.52
-23.90
Basic Average Shares
833.2620
627.6520
486.3850
486.3850
486.3850
Diluted Average Shares
833.2620
627.6520
486.3850
486.3850
486.3850
Total Operating Income as Reported
-8,492
-8,147
-6,191
-8,713
-11,430
Total Expenses
14,367
13,217
7,561
9,528
12,114
Net Income from Continuing & Discontinued Operation
-8,766
-8,462
-6,535
-9,007
-11,626
Normalized Income
-8,361
-7,947
-6,109
-8,867
-11,626
Interest Income
216
203
88
55
--
Interest Expense
--
--
--
--
10
Net Interest Income
216
203
88
55
-10
EBIT
-8,577
-8,151
-6,197
-8,921
-11,616
EBITDA
-8,464
-8,062
-6,125
-8,712
-11,420
Reconciled Cost of Revenue
3,711
3,577
990
725
774
Reconciled Depreciation
113
89
72
209
196
Net Income from Continuing Operation Net Minority Interest
-8,766
-8,462
-6,535
-9,007
-11,626
Total Unusual Items Excluding Goodwill
-405
-515
-426
-140
--
Total Unusual Items
-405
-515
-426
-140
--
Normalized EBITDA
-8,059
-7,547
-5,699
-8,572
-11,420
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/30/2025
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