Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
48,892
54,322
66,082
37,756
11,710
Cost of Revenue
35,627
43,416
49,074
26,445
9,221
Gross Profit
13,265
10,906
17,008
11,311
2,489
Operating Expense
19,332
19,656
26,380
20,644
9,692
Operating Income
-6,067
--
-9,372
--
-7,203
Net Non Operating Interest Income Expense
-1.81
294
650
541
-3
Other Income Expense
-2,227
-2,007
-13,733
-13,499
-129
Pretax Income
-8,000
-10,463
-22,455
-22,291
-7,335
Tax Provision
8
0
71
28
87
Earnings from Equity Interest Net of Tax
--
--
0
9,912
-1,739
Net Income Common Stockholders
-9,243
-11,712
-13,426
-3,778
-9,161
Diluted NI Available to Com Stockholders
-9,243
-11,712
-13,426
-3,778
-9,161
Basic EPS
-3.43
-4.40
-6.50
-2.20
-9.60
Diluted EPS
-3.43
-4.40
-6.50
-2.20
-9.60
Basic Average Shares
2,706
2,653.50
2,061.40
1,749.40
959.20
Diluted Average Shares
2,706
2,653.50
2,061.40
1,749.40
959.20
Total Operating Income as Reported
-8,070.03
--
-23,624
-23,228
-7,203
Total Expenses
54,959
63,072
75,454
47,089
18,913
Net Income from Continuing & Discontinued Operation
-7,994
-10,463
-13,426
-3,778
-9,161
Normalized Income
-6,789.80
-8,456
-2,575.35
7,136.64
-9,059.09
Interest Income
17.15
358
731
620
21
Interest Expense
18.96
64
81
79
24
Net Interest Income
-1.81
294
650
541
-3
EBIT
-7,716
-10,399
-22,374
-22,212
-7,311
EBITDA
-6,944
-9,361
-19,552
-19,685
-6,715
Reconciled Cost of Revenue
35,296
43,020
48,749
26,028
9,115
Reconciled Depreciation
772
1,038
2,822
2,527
596
Net Income from Continuing Operation Net Minority Interest
-7,994
-10,463
-13,426
-3,778
-9,161
Total Unusual Items Excluding Goodwill
-2,007
-2,007
-13,735
-13,816
-129
Total Unusual Items
-2,007
-2,007
-13,735
-13,816
-129
Normalized EBITDA
-4,937
-7,354
-5,817
-5,869
-6,586
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-802.80
0
-2,884.35
-2,901.36
-27.09
12/31/2022 - 11/2/1999
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