Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,569
2,442
2,286
1,598
1,667
Cost of Revenue
1,204
1,116
1,573
936
684
Gross Profit
1,365
1,326
713
662
983
Operating Expense
12,441
13,011
12,710
9,107
7,036
Operating Income
-11,076
-11,685
-11,997
-8,445
-6,053
Net Non Operating Interest Income Expense
-3,345
225
-3,177
-1,334
-176
Other Income Expense
-21,336
-36,229
-221
378
343
Pretax Income
-35,757
-47,689
-15,395
-15,507
-5,886
Net Income Common Stockholders
-35,760
-47,692
-15,402
-15,662
-11,281
Diluted NI Available to Com Stockholders
-35,760
-47,692
-15,402
-15,662
-11,281
Basic EPS
-0.12
-0.16
-0.05
-0.06
-0.04
Diluted EPS
-0.12
-0.16
-0.05
-0.06
-0.04
Basic Average Shares
291,468.6770
287,205.2570
281,080.1740
278,563.2410
269,843.4470
Diluted Average Shares
291,468.6770
287,205.2570
281,080.1740
278,563.2410
269,843.4470
Total Expenses
13,645
14,127
14,283
10,043
7,720
Net Income from Continuing & Discontinued Operation
-35,760
-47,692
-15,402
-15,662
-11,281
Normalized Income
-14,695
-11,729
-15,918
-16,598
-7,263
Interest Expense
6,236
5,164
3,177
1,334
176
Net Interest Income
-3,345
225
-3,177
-1,334
-176
EBIT
-29,521
-42,525
-12,218
-14,173
-5,710
EBITDA
-29,263
-42,275
-11,967
-13,955
-5,438
Reconciled Cost of Revenue
1,141
1,044
1,500
928
637
Reconciled Depreciation
258
250
251
218
272
Net Income from Continuing Operation Net Minority Interest
-35,757
-47,689
-15,395
-15,507
-7,628
Total Unusual Items Excluding Goodwill
-21,062
-35,960
523
1,091
-365
Total Unusual Items
-21,062
-35,960
523
1,091
-365
Normalized EBITDA
-8,201
-6,315
-12,490
-15,046
-5,073
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 8/13/1996
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