Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
16
21
12
11
25
Gross Profit
-16
-21
-12
-11
-25
Operating Expense
7,955
5,770
6,039
20,772
6,848
Operating Income
-7,971
-5,791
-6,051
-20,783
-6,873
Net Non Operating Interest Income Expense
-1,221
-1,460
-2,065
-1,383
-984
Other Income Expense
-739
-2,185
-3,191
-2,770
119
Pretax Income
-9,931
-9,436
-11,307
-24,936
-7,738
Net Income Common Stockholders
-9,931
-9,436
-11,307
-24,936
-7,738
Diluted NI Available to Com Stockholders
-9,931
-9,436
-11,307
-24,936
-7,738
Basic EPS
-0.03
-0.04
-0.10
-0.25
-0.10
Diluted EPS
-0.03
-0.04
-0.10
-0.25
-0.10
Basic Average Shares
268,314.1440
221,977.7770
117,365
101,601
98,536.3000
Diluted Average Shares
268,314.1440
221,977.7770
117,365
101,601
98,536.3000
Total Operating Income as Reported
--
--
-9,980
-24,499
-9,331
Rent Expense Supplemental
40
22
123
194
213
Total Expenses
7,971
5,791
6,051
20,783
6,873
Net Income from Continuing & Discontinued Operation
-9,931
-9,436
-11,307
-24,936
-7,738
Normalized Income
-9,192
-7,251
-8,116
-22,166
-7,857
Interest Income
-18
23
47
95
48
Interest Expense
409
591
561
0
0
Net Interest Income
-1,221
-1,460
-2,065
-1,383
-984
EBIT
-9,522
-8,845
-10,746
-24,936
-6,873
EBITDA
-9,503
-8,824
-10,734
-24,925
-6,848
Reconciled Cost of Revenue
16
21
12
11
25
Reconciled Depreciation
19
21
12
11
25
Net Income from Continuing Operation Net Minority Interest
-9,931
-9,436
-11,307
-24,936
-7,738
Total Unusual Items Excluding Goodwill
-739
-2,185
-3,191
-2,770
119
Total Unusual Items
-739
-2,185
-3,191
-2,770
119
Normalized EBITDA
-8,764
-6,639
-7,543
-22,155
-6,967
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 10/2/2000
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