Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
46,843
49,897
49,667
63,155
74,139
Cost of Revenue
27,002
28,197
28,407
27,589
54,728
Gross Profit
19,841
21,700
21,260
35,566
19,411
Operating Expense
39,371
41,968
53,247
75,630
70,060
Operating Income
-19,530
-20,268
-31,987
-40,064
-50,649
Other Income Expense
-14,984
-9,541
2,180
16,797
-8,573
Pretax Income
-34,514
-29,809
-29,807
-23,267
-59,222
Tax Provision
-34
-68
39
529
91
Net Income Common Stockholders
-34,480
-29,741
-29,846
-23,796
-59,313
Diluted NI Available to Com Stockholders
-34,480
-29,741
-29,846
-23,796
-59,313
Basic EPS
-0.21
-0.19
-0.19
-0.16
-0.40
Diluted EPS
-0.21
-0.19
-0.19
-0.16
-0.40
Basic Average Shares
169,711.5200
156,531.5790
157,084.2110
152,940.3520
146,631.7670
Diluted Average Shares
169,711.5200
156,531.5790
157,084.2110
152,940.3520
146,631.7670
Total Operating Income as Reported
-19,530
-20,268
-31,987
-40,612
-52,486
Total Expenses
66,373
70,165
81,654
103,219
124,788
Net Income from Continuing & Discontinued Operation
-34,480
-29,741
-29,846
-23,796
-59,313
Normalized Income
-21,365.9315
-22,486.5380
-30,331.8500
-30,740.8900
-51,952.5700
EBIT
-19,530
-20,268
-31,987
-40,064
-50,649
EBITDA
-12,997
-13,945
-22,008
-24,904
-41,681
Reconciled Cost of Revenue
27,002
28,197
28,407
27,589
54,728
Reconciled Depreciation
6,533
6,323
9,979
15,160
8,968
Net Income from Continuing Operation Net Minority Interest
-34,480
-29,741
-29,846
-23,796
-59,313
Total Unusual Items Excluding Goodwill
-13,127
-7,269
615
8,791
-9,317
Total Unusual Items
-13,127
-7,269
615
8,791
-9,317
Normalized EBITDA
130
-6,676
-22,623
-33,695
-32,364
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-12.9315
-14.5380
129.1500
1,846.1100
-1,956.5700
12/31/2022 - 9/12/2018
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