Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
450
233
202
1,464
3,647
Cost of Revenue
914
554
778
15,319
8,732
Gross Profit
-464
-321
-576
-13,855
-5,085
Operating Expense
35,546
31,412
35,287
63,968
93,723
Operating Income
-36,010
-31,733
-35,863
-77,823
-98,808
Net Non Operating Interest Income Expense
2,753
21
364
1,711
243
Other Income Expense
-1,771
-2,235
37
-10,957
-91
Pretax Income
-35,028
-33,947
-35,462
-87,069
-98,656
Tax Provision
11
11
-2
57
58
Net Income Common Stockholders
-35,039
-33,958
-35,460
-87,126
-98,714
Diluted NI Available to Com Stockholders
-35,039
-33,958
-35,460
-87,126
-98,714
Basic EPS
-0.92
-1.47
-4.89
-14.95
-18.90
Diluted EPS
-0.92
-1.47
-4.89
-14.95
-18.90
Basic Average Shares
36,766.6140
23,128.0820
7,253.6830
5,827.7210
5,245.6230
Diluted Average Shares
36,766.6140
23,128.0820
7,253.6830
5,827.7210
5,245.6230
Total Operating Income as Reported
-36,010
-31,731
-35,828
-87,776
-98,808
Total Expenses
36,460
31,966
36,065
79,287
102,455
Net Income from Continuing & Discontinued Operation
-35,039
-33,958
-35,460
-87,126
-98,714
Normalized Income
-33,976.4000
-31,723
-35,497
-78,469.9700
-98,642.1100
Interest Income
3,027
2,385
1,493
1,791
1,545
Interest Expense
0
--
--
80
778
Net Interest Income
2,753
21
364
1,711
243
EBIT
-36,010
-31,733
-35,863
-86,989
-97,878
EBITDA
-35,835
-31,578
-35,734
-85,442
-96,456
Reconciled Cost of Revenue
914
554
778
15,319
8,732
Reconciled Depreciation
175
155
129
1,547
1,422
Net Income from Continuing Operation Net Minority Interest
-35,039
-33,958
-35,460
-87,126
-98,714
Total Unusual Items Excluding Goodwill
-1,771
-2,235
37
-10,957
-91
Total Unusual Items
-1,771
-2,235
37
-10,957
-91
Normalized EBITDA
-34,064
-29,343
-35,771
-74,485
-96,365
Tax Rate for Calcs
0.0004
0
0
0.0002
0.0002
Tax Effect of Unusual Items
-708.4000
0
0
-2,300.9700
-19.1100
12/31/2022 - 1/11/2021
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