Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
20,998
22,359
27,040
20,352
27,656
Cost of Revenue
8,785
9,694
13,773
14,368
18,001
Gross Profit
12,213
12,665
13,267
5,984
9,655
Operating Expense
44,046
49,320
71,011
62,173
66,465
Operating Income
-31,833
-36,655
-57,744
-56,189
-56,810
Net Non Operating Interest Income Expense
-8,740
-6,258
-3,285
-3,671
-6,035
Other Income Expense
5,370
1,304
16,430
497
656
Pretax Income
-35,203
-41,609
-44,599
-59,363
-62,189
Tax Provision
467
105
-1,852
64
4
Net Income Common Stockholders
-45,280
-61,735
-40,982
-63,511
-63,836
Diluted NI Available to Com Stockholders
-45,280
-61,735
-40,982
-63,511
-63,836
Basic EPS
-14.87
-10.12
-12.27
-38.60
-50.80
Diluted EPS
-14.87
-10.12
-12.27
-38.60
-50.80
Basic Average Shares
7,389.50
3,982.96
2,451.97
1,418.60
1,181.75
Diluted Average Shares
7,389.50
3,982.96
2,451.97
1,418.60
1,181.75
Total Operating Income as Reported
-31,833
-36,655
-57,744
-56,189
-56,810
Total Expenses
52,831
59,014
84,784
76,541
84,466
Net Income from Continuing & Discontinued Operation
-35,670
-41,714
-42,747
-59,427
-62,193
Normalized Income
-38,892
-42,744.16
-58,494.73
-59,819.63
-62,711.24
Interest Income
711
943
1,116
1,868
506
Interest Expense
--
3,020
0
0
1,876
Net Interest Income
-8,740
-6,258
-3,285
-3,671
-6,035
EBIT
-33,496
-38,589
-44,599
-56,189
-60,313
EBITDA
-31,377
-35,451
-37,172
-51,204
-55,596
Reconciled Cost of Revenue
8,785
9,694
13,773
14,368
18,001
Reconciled Depreciation
2,119
3,138
7,427
4,985
4,717
Net Income from Continuing Operation Net Minority Interest
-35,670
-41,714
-42,747
-59,427
-62,193
Total Unusual Items Excluding Goodwill
5,370
1,304
16,430
497
656
Total Unusual Items
5,370
1,304
16,430
497
656
Normalized EBITDA
-36,747
-36,755
-53,602
-51,701
-56,252
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
2,148
273.84
682.27
104.37
137.76
12/31/2022 - 3/14/2016
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