Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
--
13
18
29
24
Gross Profit
--
-13
-18
-29
-24
Operating Expense
8,212
6,012
6,249
3,571
2,742
Operating Income
-8,225
-6,025
-6,267
-3,600
-2,766
Net Non Operating Interest Income Expense
-2,879
-3,264
-2,670
-1,115
-895
Pretax Income
-11,119
-9,694
1,206
-7,896
-6,355
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-11,119
-9,694
1,206
-7,896
-6,355
Diluted NI Available to Com Stockholders
-11,119
-9,694
1,206
-7,896
-6,355
Basic EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Diluted EPS
-0.00
-0.00
-0.00
-0.00
-0.00
Basic Average Shares
10,815,230
8,864,751
--
4,508,178
3,537,301
Diluted Average Shares
11,216,516.5000
9,000,234
--
5,625,409
4,632,172
Total Operating Income as Reported
-9,375
-6,702
-3,633
-8,225
-6,035
Total Expenses
8,225
6,025
6,267
3,600
2,766
Net Income from Continuing & Discontinued Operation
-11,119
-9,694
1,206
-7,896
-6,355
Normalized Income
-10,586
-9,161
-8,997
-9,505
-6,532
Interest Expense
--
2,587
2,410
1,000
527
Net Interest Income
-2,879
-3,264
-2,670
-1,115
-895
EBIT
-9,307
-7,107
3,616
-6,896
-5,828
EBITDA
-9,292
-7,094
3,634
-6,867
-5,804
Reconciled Cost of Revenue
--
13
18
29
24
Reconciled Depreciation
15
13
18
29
24
Net Income from Continuing Operation Net Minority Interest
-11,119
-9,694
1,206
-7,896
-6,355
Total Unusual Items Excluding Goodwill
-533
-533
10,203
1,609
177
Total Unusual Items
-533
-533
10,203
1,609
177
Normalized EBITDA
-8,759
-6,561
-6,569
-8,476
-5,981
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 12/18/2006
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