Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
10,841
8,979
7,009
6,205
5,171
Cost of Revenue
8,884
6,330
5,503
4,398
4,054
Gross Profit
1,957
2,649
1,506
1,807
1,117
Operating Expense
55,515
52,263
35,009
22,950
19,830
Operating Income
-53,558
-49,614
-33,503
-21,143
-18,713
Net Non Operating Interest Income Expense
1,139
891
1,557
1,292
250
Pretax Income
-52,419
-48,723
-31,946
-19,851
-18,463
Tax Provision
--
63
59
65
28
Net Income Common Stockholders
-52,482
-48,786
-32,005
-19,916
-18,491
Diluted NI Available to Com Stockholders
-52,482
-48,786
-32,005
-19,916
-18,491
Basic EPS
-0.61
-0.76
-0.76
-0.82
-2.35
Diluted EPS
-0.61
-0.76
-0.76
-0.82
-2.35
Basic Average Shares
81,189.8510
64,325.8100
41,928.3600
24,268.1810
7,871.8140
Diluted Average Shares
81,189.8510
64,325.8100
41,928.3600
24,268.1810
7,871.8140
Total Operating Income as Reported
-53,558
-49,614
-33,503
-21,143
-18,713
Total Expenses
64,399
58,593
40,512
27,348
23,884
Net Income from Continuing & Discontinued Operation
-52,482
-48,786
-32,005
-19,916
-18,491
Normalized Income
-52,482
-48,786
-32,005
-19,916
-18,491
Interest Income
986
891
1,557
1,292
250
Net Interest Income
1,139
891
1,557
1,292
250
EBIT
-53,558
-49,614
-33,503
-21,143
-18,713
EBITDA
-52,980
-49,138
-33,223
-20,911
-18,525
Reconciled Cost of Revenue
8,884
6,330
5,503
4,398
4,054
Reconciled Depreciation
578
476
280
232
188
Net Income from Continuing Operation Net Minority Interest
-52,482
-48,786
-32,005
-19,916
-18,491
Normalized EBITDA
-52,980
-49,138
-33,223
-20,911
-18,525
Tax Rate for Calcs
0
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/12/2011
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