Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
34,317
32,643
51,891
22,324
19,788
Cost of Revenue
12,154
9,939
11,727
8,770
9,079
Gross Profit
22,163
22,704
40,164
13,554
10,709
Operating Expense
62,833
66,905
71,481
72,955
64,722
Operating Income
-40,670
-44,201
-31,317
-59,401
-54,013
Net Non Operating Interest Income Expense
2,883
3,473
5,524
6,597
2,353
Pretax Income
-42,773
-46,306
-25,872
-53,609
-51,487
Tax Provision
2,030
1,240
2,433
399
-3,872
Net Income Common Stockholders
-44,803
-47,546
-28,305
-54,008
-47,615
Diluted NI Available to Com Stockholders
-44,803
-47,546
-28,305
-54,008
-47,615
Basic EPS
-0.23
-0.25
--
-0.28
-0.24
Diluted EPS
-0.23
-0.25
--
-0.28
-0.24
Basic Average Shares
195,568.06
193,896.78
193,321.40
192,651.78
191,385.62
Diluted Average Shares
195,568.06
193,896.78
193,321.40
192,651.78
191,385.62
Total Operating Income as Reported
-44,090
-47,621
-31,317
-59,401
-54,013
Total Expenses
74,987
76,844
83,208
81,725
73,801
Net Income from Continuing & Discontinued Operation
-44,803
-47,546
-28,305
-54,008
-47,615
Normalized Income
-41,063.50
-43,362.50
-28,305
-54,008
-47,615
Interest Income
3,369
4,060
5,807
7,079
2,657
Interest Expense
236
337
283
436
299
Net Interest Income
2,883
3,473
5,524
6,597
2,353
EBIT
-42,537
-45,969
-25,589
-53,173
-51,188
EBITDA
-32,038
-34,258
-16,033
-44,047
-43,944
Reconciled Cost of Revenue
12,154
9,939
11,727
8,770
9,079
Reconciled Depreciation
10,499
11,711
9,556
9,126
7,244
Net Income from Continuing Operation Net Minority Interest
-44,803
-47,546
-28,305
-54,008
-47,615
Total Unusual Items Excluding Goodwill
-4,986
-5,578
0
--
--
Total Unusual Items
-4,986
-5,578
0
--
--
Normalized EBITDA
-27,052
-28,680
-16,033
-44,047
-43,944
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,246.50
-1,394.50
0
0
0
12/31/2022 - 11/25/2004
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