Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
332
365
254
175
175
Gross Profit
-332
-365
-254
-175
-175
Operating Expense
10,091
9,748
10,583
9,474
6,647
Operating Income
-10,423
-10,113
-10,837
-9,649
-6,822
Net Non Operating Interest Income Expense
203
278
1,137
605
196
Other Income Expense
--
3,638
--
--
-318
Pretax Income
-6,582
-6,197
-9,700
-9,044
-6,944
Net Income Common Stockholders
-6,582
-6,197
-9,700
-9,044
-6,944
Diluted NI Available to Com Stockholders
-6,582
-6,197
-9,700
-9,044
-6,944
Basic EPS
-0.07
-0.08
-0.13
-0.13
-0.12
Diluted EPS
-0.07
-0.08
-0.13
-0.13
-0.12
Basic Average Shares
83,828.9020
77,830.7050
75,256.2820
68,211.4560
59,718.9100
Diluted Average Shares
83,828.9020
77,830.7050
75,256.2820
68,211.4560
59,718.9100
Total Expenses
10,423
10,113
10,837
9,649
6,822
Net Income from Continuing & Discontinued Operation
-6,582
-6,197
-9,700
-9,044
-6,944
Normalized Income
-10,220
-9,835
-9,700
-9,044
-6,626
Interest Income
282
--
--
--
--
Interest Expense
79
80
68
53
35
Net Interest Income
203
278
1,137
605
196
EBIT
-6,503
-6,117
-9,632
-8,991
-6,909
EBITDA
-6,171
-5,752
-9,378
-8,816
-6,734
Reconciled Cost of Revenue
332
365
254
175
175
Reconciled Depreciation
332
365
254
175
175
Net Income from Continuing Operation Net Minority Interest
-6,582
-6,197
-9,700
-9,044
-6,944
Total Unusual Items Excluding Goodwill
3,638
3,638
0
0
-318
Total Unusual Items
3,638
3,638
0
0
-318
Normalized EBITDA
-9,809
-9,390
-9,378
-8,816
-6,416
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/8/2021
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