Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
128
135
156
299
235
Gross Profit
-128
-135
-156
-299
-235
Operating Expense
10,343
9,133
7,633
6,734
7,181
Operating Income
-10,471
-9,268
-7,789
-7,033
-7,416
Net Non Operating Interest Income Expense
3,836
3,382
1,178
941
264
Other Income Expense
-67,019
-73,475
-10,749
-984
-8,445
Pretax Income
-73,654
-79,361
-17,361
-7,076
-15,597
Tax Provision
-885
-1,442
-2,047
-1,575
-309
Earnings from Equity Interest Net of Tax
--
--
605
-1,536
-991
Net Income Common Stockholders
-72,769
-77,919
-15,314
-7,036
-16,279
Diluted NI Available to Com Stockholders
-72,769
-77,919
-15,314
-7,036
-16,279
Basic EPS
-0.06
-0.07
-0.02
-0.01
-0.02
Diluted EPS
-0.06
-0.07
-0.02
-0.01
-0.02
Basic Average Shares
1,318,274.9560
1,170,429.0420
971,527.6810
826,998.6650
738,197.8180
Diluted Average Shares
1,325,553.2160
1,179,315.6820
975,774.5110
826,998.6650
738,197.8180
Total Operating Income as Reported
-16,897
-15,694
-19,745
-9,599
-17,777
Total Expenses
10,471
9,268
7,789
7,033
7,416
Net Income from Continuing & Discontinued Operation
-72,769
-77,919
-15,314
-7,036
-16,279
Normalized Income
-8,169.6427
-5,854.6515
-5,948.8288
-6,354.9830
-8,313.0081
Interest Income
3,836
3,382
1,178
941
264
Net Interest Income
3,836
3,382
1,178
941
264
EBIT
-10,471
-9,268
-7,789
-7,033
-7,416
EBITDA
-10,041
-8,819
-7,303
-6,554
-7,005
Reconciled Cost of Revenue
128
135
156
299
235
Reconciled Depreciation
430
449
486
479
411
Net Income from Continuing Operation Net Minority Interest
-72,769
-77,919
-15,314
-7,036
-16,279
Total Unusual Items Excluding Goodwill
-65,385
-73,398
-10,617
-876
-8,127
Total Unusual Items
-65,385
-73,398
-10,617
-876
-8,127
Normalized EBITDA
55,344
64,579
3,314
-5,678
1,122
Tax Rate for Calcs
0
0
0.0001
0.0002
0
Tax Effect of Unusual Items
-785.6427
-1,333.6515
-1,251.8288
-194.9830
-161.0081
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