Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,090
3,015
3,964
3,033
665
Cost of Revenue
710
2,144
2,807
2,524
1,631
Gross Profit
380
871
1,157
509
-966
Operating Expense
19,386
19,006
13,664
11,142
8,473
Operating Income
-19,006
-18,135
-12,507
-10,633
-9,439
Net Non Operating Interest Income Expense
806
1,100
740
988
-59
Other Income Expense
--
--
--
200
30
Pretax Income
-18,200
-17,035
-11,767
-9,445
-9,468
Tax Provision
--
--
0
0
0
Net Income Common Stockholders
-18,200
-17,035
-11,767
-9,445
-9,468
Diluted NI Available to Com Stockholders
-18,200
-17,035
-11,767
-9,445
-9,468
Basic EPS
-1.10
-1.07
-1.03
-0.98
-1.33
Diluted EPS
-1.10
-1.07
-1.03
-0.98
-1.33
Basic Average Shares
16,470.5000
15,900
11,445
9,668
7,122
Diluted Average Shares
16,470.5000
15,900
11,445
9,668
7,122
Total Operating Income as Reported
-19,006
-18,135
-12,507
-10,633
-9,439
Rent Expense Supplemental
--
414
316
444
181
Total Expenses
20,096
21,150
16,471
13,666
10,104
Net Income from Continuing & Discontinued Operation
-18,200
-17,035
-11,767
-9,445
-9,468
Normalized Income
-18,200
-17,035
-11,767
-9,445
-9,468
Interest Income
806
1,100
740
--
--
Net Interest Income
806
1,100
740
988
-59
EBIT
-19,006
-18,135
-12,507
-10,633
-9,439
EBITDA
-18,891
-18,018
-12,384
-10,349
-9,188
Reconciled Cost of Revenue
710
2,047
2,707
2,296
1,414
Reconciled Depreciation
115
117
123
284
251
Net Income from Continuing Operation Net Minority Interest
-18,200
-17,035
-11,767
-9,445
-9,468
Normalized EBITDA
-18,891
-18,018
-12,384
-10,349
-9,188
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 1/8/2021
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