Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
390
0
0
0
0
Cost of Revenue
274
254
0
0
--
Gross Profit
116
-254
0
0
--
Operating Expense
20,756
18,442
47,468
30,383
24,537
Operating Income
-20,640
-18,696
-47,468
-30,383
-24,537
Net Non Operating Interest Income Expense
-2,165
-2,522
-1,428
-2,361
-5,553
Other Income Expense
-3,880
-3,316
11,138
-11,389
-60,769
Pretax Income
-26,685
-24,534
-37,758
-44,133
-90,859
Tax Provision
276
240
613
301
705
Net Income Common Stockholders
-26,961
-24,774
-38,371
-44,434
-91,564
Diluted NI Available to Com Stockholders
-26,961
-24,774
-38,371
-44,434
-91,564
Basic EPS
-0.72
-1.26
-2.73
-3.35
-7.74
Diluted EPS
-0.72
-1.26
-2.73
-3.35
-7.74
Basic Average Shares
36,666.0230
19,699.2600
14,059.8620
13,272.6580
11,813.3150
Diluted Average Shares
36,666.0230
19,699.2600
14,059.8620
13,272.6580
11,813.3150
Total Operating Income as Reported
-20,640
-18,696
-47,468
-30,383
-24,537
Total Expenses
21,030
18,696
47,468
30,383
24,537
Net Income from Continuing & Discontinued Operation
-26,961
-24,774
-38,371
-44,434
-91,564
Normalized Income
-23,592.2500
-21,913.6250
-48,045
-49,209.7500
-38,220.5000
Interest Expense
2,165
2,522
1,428
2,361
5,553
Net Interest Income
-2,165
-2,522
-1,428
-2,361
-5,553
EBIT
-24,520
-22,012
-36,330
-41,772
-85,306
EBITDA
-23,204
-21,728
-34,580
-39,972
-83,202
Reconciled Cost of Revenue
274
254
0
0
--
Reconciled Depreciation
1,316
284
1,750
1,800
2,104
Net Income from Continuing Operation Net Minority Interest
-26,961
-24,774
-38,371
-44,434
-91,564
Total Unusual Items Excluding Goodwill
-3,850
-3,269
11,056
5,458
-60,964
Total Unusual Items
-3,850
-3,269
11,056
5,458
-60,964
Normalized EBITDA
-19,354
-18,459
-45,636
-45,430
-22,238
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0001
0.0001
Tax Effect of Unusual Items
-481.2500
-408.6250
1,382
682.2500
-7,620.5000
12/31/2021 - 5/25/2018
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