Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
3,837
1,110
2,114
3,089
299
Cost of Revenue
1,398
2
66
855
26
Gross Profit
2,439
1,108
2,048
2,234
273
Operating Expense
34,362
28,363
31,731
70,406
91,548
Operating Income
-31,923
-27,255
-29,683
-68,172
-91,275
Net Non Operating Interest Income Expense
-971
-620
-370
-1,112
-4,740
Other Income Expense
-2,701
-2,593
-4,893
364
571
Pretax Income
-35,595
-30,468
-34,946
-68,920
-95,444
Tax Provision
--
--
--
--
0
Net Income Common Stockholders
-35,712
-30,585
-34,946
-68,920
-95,444
Diluted NI Available to Com Stockholders
-35,712
-30,585
-34,946
-68,920
-95,444
Total Operating Income as Reported
-31,923
-27,255
-29,683
-68,172
-91,275
Total Expenses
35,760
28,365
31,797
71,261
91,574
Net Income from Continuing & Discontinued Operation
-35,595
-30,468
-34,946
-68,920
-95,444
Normalized Income
-34,566
-29,971
-30,500
-69,464
-95,961
Interest Income
408
57
25
1,225
522
Interest Expense
--
677
395
2,337
5,262
Net Interest Income
-971
-620
-370
-1,112
-4,740
EBIT
-34,709
-29,791
-34,551
-66,583
-90,182
EBITDA
-32,882
-28,270
-32,536
-64,599
-87,929
Reconciled Cost of Revenue
1,398
2
66
855
26
Reconciled Depreciation
1,827
1,521
2,015
1,984
2,253
Net Income from Continuing Operation Net Minority Interest
-35,595
-30,468
-34,946
-68,920
-95,444
Total Unusual Items Excluding Goodwill
-1,029
-497
-4,446
544
517
Total Unusual Items
-1,029
-497
-4,446
544
517
Normalized EBITDA
-31,853
-27,773
-28,090
-65,143
-88,446
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 7/17/2026
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