Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
10,054
1,656
0
0
0
Cost of Revenue
6,175
1,104
0
--
--
Gross Profit
3,879
552
0
--
--
Operating Expense
7,711
6,033
4,689
4,241
3,227
Operating Income
-3,832
-5,481
-4,689
-4,241
-3,227
Net Non Operating Interest Income Expense
-13,042
-2,696
-5,118
-1,227
72
Other Income Expense
-14,698
-22,975
-118
-8,968
-4,273
Pretax Income
-31,572
-31,152
-9,925
-14,436
-7,428
Net Income Common Stockholders
-32,037
-31,152
-9,836
-14,436
-7,428
Diluted NI Available to Com Stockholders
-32,037
-31,152
-9,836
-14,436
-7,428
Basic EPS
-0.23
-0.27
-0.14
-0.27
-0.32
Diluted EPS
-0.23
-0.27
-0.14
-0.27
-0.32
Basic Average Shares
160,015.1860
116,381.7410
71,459.6310
53,383.5620
23,065.5210
Diluted Average Shares
160,015.1860
116,381.7410
71,459.6310
53,383.5620
23,065.5210
Total Expenses
13,886
7,137
4,689
4,241
3,227
Net Income from Continuing & Discontinued Operation
-32,037
-31,152
-9,836
-14,436
-7,428
Normalized Income
-16,607
-7,352
-9,867
-5,529
-3,155
Interest Income
317
117
161
159
81
Interest Expense
12,806
1,911
4,396
789
9
Net Interest Income
-13,042
-2,696
-5,118
-1,227
72
EBIT
-18,766
-29,241
-5,529
-13,647
-7,419
EBITDA
-18,504
-29,032
-5,323
-13,399
-7,284
Reconciled Cost of Revenue
6,175
1,104
0
--
--
Reconciled Depreciation
262
209
206
248
135
Net Income from Continuing Operation Net Minority Interest
-32,037
-31,152
-9,836
-14,436
-7,428
Total Unusual Items Excluding Goodwill
-15,430
-23,800
31
-8,907
-4,273
Total Unusual Items
-15,430
-23,800
31
-8,907
-4,273
Normalized EBITDA
-3,074
-5,232
-5,354
-4,492
-3,011
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/20/2021
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