Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,657
3,853
5,577
2,982
1,675
Cost of Revenue
2,777
4,094
2,380
1,490
909
Gross Profit
-1,120
-241
3,197
1,492
766
Operating Expense
13,448
13,793
21,954
23,697
27,707
Operating Income
-14,568
-14,034
-18,757
-22,205
-26,941
Net Non Operating Interest Income Expense
-3,854
-1,285
224
689
-237
Other Income Expense
1,844
1,821
3,725
-430
-2,576
Pretax Income
-16,578
-13,498
-14,808
-21,946
-29,754
Tax Provision
0
1
9
19
90
Net Income Common Stockholders
-9,073
-8,485
-16,485
-23,879
-26,638
Diluted NI Available to Com Stockholders
-9,073
-8,485
-16,485
-23,879
-26,638
Basic EPS
-0.74
-1.08
-2.89
-5.20
-6.50
Diluted EPS
-0.74
-1.08
-2.89
-5.20
-6.50
Basic Average Shares
10,067.8740
7,874.0390
5,697.2450
4,568.5610
4,121.0180
Diluted Average Shares
10,067.8740
7,874.0390
5,697.2450
4,568.5610
4,121.0180
Total Operating Income as Reported
-14,568
-14,034
-18,804
-22,231
-26,941
Total Expenses
16,225
17,887
24,334
25,187
28,616
Net Income from Continuing & Discontinued Operation
-9,073
-8,485
-16,485
-23,879
-26,638
Normalized Income
-19,692
-15,589.2000
-16,146.2800
-19,558.9000
-24,654.4800
Interest Income
821
356
815
978
182
Interest Expense
3,191
157
63
114
165
Net Interest Income
-3,854
-1,285
224
689
-237
EBIT
-13,387
-13,341
-14,745
-21,832
-29,589
EBITDA
-12,416
-12,197
-13,364
-20,532
-27,009
Reconciled Cost of Revenue
2,777
4,094
2,380
1,490
909
Reconciled Depreciation
971
1,144
1,381
1,300
2,580
Net Income from Continuing Operation Net Minority Interest
-17,832
-14,157
-13,248
-19,890
-26,638
Total Unusual Items Excluding Goodwill
1,860
1,860
3,764
-430
-2,576
Total Unusual Items
1,860
1,860
3,764
-430
-2,576
Normalized EBITDA
-14,276
-14,057
-17,128
-20,102
-24,433
Tax Rate for Calcs
0
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
427.8000
865.7200
-98.9000
-592.4800
12/31/2022 - 10/15/2010
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