Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
445
398
436
497
550
Cost of Revenue
154
140
172
143
252
Gross Profit
291
258
264
354
298
Operating Expense
12,049
12,439
12,940
16,645
17,753
Operating Income
-11,758
-12,181
-12,676
-16,291
-17,455
Net Non Operating Interest Income Expense
62
145
422
657
181
Other Income Expense
--
-67
1,116
-2,776
-4,402
Pretax Income
-11,763
-12,103
-11,138
-18,410
-21,676
Net Income Common Stockholders
-11,609
-12,103
-11,138
-18,410
-21,676
Diluted NI Available to Com Stockholders
-11,609
-12,103
-11,138
-18,410
-21,676
Basic EPS
-6.81
-7.75
-13.79
-5.40
-42.28
Diluted EPS
-6.81
-7.75
-13.79
-5.40
-42.28
Basic Average Shares
4,126.5070
1,562.6050
807.4770
3,681.6890
512.6660
Diluted Average Shares
4,126.5070
1,562.6050
807.4770
3,681.6890
512.6660
Total Operating Income as Reported
-11,758
-12,181
-12,676
-16,291
-17,455
Rent Expense Supplemental
--
266
283
196
175
Total Expenses
12,203
12,579
13,112
16,788
18,005
Net Income from Continuing & Discontinued Operation
-11,609
-12,103
-11,138
-18,410
-21,676
Normalized Income
-11,542
-12,036
-12,254
-15,634
-17,274
Interest Income
--
155
431
667
189
Net Interest Income
62
145
422
657
181
EBIT
-11,758
-12,181
-12,676
-16,291
-17,455
EBITDA
-11,678
-12,020
-12,476
-16,028
-17,237
Reconciled Cost of Revenue
154
140
172
143
252
Reconciled Depreciation
80
161
200
263
218
Net Income from Continuing Operation Net Minority Interest
-11,609
-12,103
-11,138
-18,410
-21,676
Total Unusual Items Excluding Goodwill
-67
-67
1,116
-2,776
-4,402
Total Unusual Items
-67
-67
1,116
-2,776
-4,402
Normalized EBITDA
-11,611
-11,953
-13,592
-13,252
-12,835
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/15/2017
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