Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
21,822
22,034
25,663
13,854
5,511
Cost of Revenue
13,976
13,606
17,447
9,401
3,606
Gross Profit
7,846
8,428
8,216
4,453
1,905
Operating Expense
30,595
25,319
27,769
28,065
21,007
Operating Income
-22,749
-16,891
-19,553
-23,612
-19,102
Net Non Operating Interest Income Expense
-1,780
-437
515
1,334
-22
Other Income Expense
-6,351
-2,641
-9,861
133
22
Pretax Income
-30,880
-19,969
-28,899
-22,145
-19,102
Tax Provision
-50
-55
43
-12
467
Net Income Common Stockholders
-30,830
-19,914
-28,942
-22,133
-19,569
Diluted NI Available to Com Stockholders
-30,830
-19,914
-28,942
-22,133
-19,569
Basic EPS
-14.66
-17.16
-39.96
-31.08
-26.04
Diluted EPS
-14.66
-17.16
-39.96
-31.13
-26.35
Basic Average Shares
1,813.22
1,160.52
724.27
710.94
742.60
Diluted Average Shares
1,813.22
1,160.52
724.27
710.94
742.60
Total Operating Income as Reported
-22,749
-19,674
-29,347
-23,612
-19,102
Total Expenses
44,571
38,925
45,216
37,466
24,613
Net Income from Continuing & Discontinued Operation
-30,830
-19,914
-28,942
-22,133
-19,569
Normalized Income
-24,489.28
-17,280.92
-21,151.81
-22,265.93
-19,586.38
Interest Income
--
--
643
1,354
0
Interest Expense
--
--
--
--
0
Net Interest Income
-1,780
-437
515
1,334
-22
EBIT
-26,510
-16,891
-19,553
-23,612
-19,102
EBITDA
-21,188
-16,558
-15,712
-21,765
-18,900
Reconciled Cost of Revenue
13,976
13,606
17,447
9,401
3,606
Reconciled Depreciation
5,322
333
3,841
1,847
202
Net Income from Continuing Operation Net Minority Interest
-30,830
-19,914
-28,942
-22,133
-19,569
Total Unusual Items Excluding Goodwill
-6,351
-2,641
-9,861
133
22
Total Unusual Items
-6,351
-2,641
-9,861
133
22
Normalized EBITDA
-14,837
-13,917
-5,851
-21,898
-18,922
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-10.28
-7.92
-2,070.81
0.07
4.62
12/31/2022 - 9/12/2014
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