Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,599
3,076
2,701
2,160
1,430
Cost of Revenue
1,110
1,272
1,275
1,138
798
Gross Profit
1,489
1,804
1,426
1,022
632
Operating Expense
6,706
7,453
6,437
8,173
6,531
Operating Income
-5,217
-5,649
-5,011
-7,151
-5,899
Net Non Operating Interest Income Expense
48
30
50
126
140
Pretax Income
-5,415
-5,863
-5,083
-7,023
-5,746
Tax Provision
-154
-158
-649
-7
-187
Net Income Common Stockholders
-5,261
-5,705
-4,434
-7,016
-5,559
Diluted NI Available to Com Stockholders
-5,261
-5,705
-4,434
-7,016
-5,559
Basic EPS
-0.01
-0.02
-0.03
-0.07
-0.06
Diluted EPS
-0.01
-0.02
-0.03
-0.07
-0.06
Basic Average Shares
482,904.4630
274,347.9630
175,023.2560
95,816.8660
95,816.8660
Diluted Average Shares
482,904.4630
274,347.9630
175,023.2560
95,816.8660
95,816.8660
Total Operating Income as Reported
-5,461
-5,893
-5,134
-7,151
-5,899
Rent Expense Supplemental
--
907
739
696
667
Total Expenses
7,816
8,725
7,712
9,311
7,329
Net Income from Continuing & Discontinued Operation
-5,261
-5,705
-4,434
-7,016
-5,559
Normalized Income
-5,261
-5,705
-4,483.7222
-7,016
-5,559
Interest Income
--
43
98
174
160
Interest Expense
-5
13
48
48
20
Net Interest Income
48
30
50
126
140
EBIT
-5,420
-5,850
-5,035
-6,975
-5,726
EBITDA
-5,253
-5,584
-4,688
-6,624
-5,563
Reconciled Cost of Revenue
1,110
1,272
1,275
1,138
798
Reconciled Depreciation
166
266
347
351
163
Net Income from Continuing Operation Net Minority Interest
-5,261
-5,705
-4,434
-7,016
-5,559
Total Unusual Items Excluding Goodwill
0
0
57
0
0
Total Unusual Items
0
0
57
0
0
Normalized EBITDA
-5,253
-5,584
-4,745
-6,624
-5,563
Tax Rate for Calcs
0
0
0.0001
0
0
Tax Effect of Unusual Items
0
0
7.2778
0
0
12/31/2022 - 7/22/2021
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