Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,455
1,359
643
1,021
1,153
Cost of Revenue
2,667
1,862
924
1,150
1,513
Gross Profit
-1,212
-503
-281
-129
-360
Operating Expense
8,917
9,164
9,324
6,724
15,428
Operating Income
-10,129
-9,667
-9,605
-6,853
-15,788
Net Non Operating Interest Income Expense
-34
-67
-147
-11
0
Other Income Expense
1,658
6,934
-375
-26,898
-14,646
Pretax Income
-8,505
-2,800
-10,127
-33,762
-30,434
Tax Provision
--
1
2
18
17
Net Income Common Stockholders
-8,506
-2,801
-10,129
-33,780
-30,451
Diluted NI Available to Com Stockholders
-8,506
-2,801
-10,129
-33,780
-30,451
Basic EPS
-0.17
-0.06
-0.36
-4.65
-7.55
Diluted EPS
-0.17
-0.06
-0.36
-4.65
-7.55
Basic Average Shares
55,205.6940
44,547.8150
28,076.5120
7,271.0140
4,033.1700
Diluted Average Shares
55,205.6940
44,547.8150
28,076.5120
7,271.0140
4,033.1700
Total Operating Income as Reported
-10,129
-9,667
-9,605
-6,853
-7,715
Total Expenses
11,584
11,026
10,248
7,874
16,941
Net Income from Continuing & Discontinued Operation
-8,506
-2,801
-10,129
-33,780
-30,451
Normalized Income
-10,231
-8,466
-10,622
-27,041.4006
-30,451
Interest Expense
34
67
147
11
0
Net Interest Income
-34
-67
-147
-11
0
EBIT
-8,471
-2,733
-9,980
-33,751
-30,434
EBITDA
-8,436
-2,668
-9,923
-33,723
-30,409
Reconciled Cost of Revenue
2,667
1,862
924
1,150
1,513
Reconciled Depreciation
35
65
57
28
25
Net Income from Continuing Operation Net Minority Interest
-8,506
-2,801
-10,129
-33,780
-30,451
Total Unusual Items Excluding Goodwill
1,725
5,665
493
-9,078
4,489.1100
Total Unusual Items
1,725
5,665
493
-9,078
4,489.1100
Normalized EBITDA
-10,161
-8,333
-10,416
-24,645
-30,409
Tax Rate for Calcs
0
0
0
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0
-2,339.4006
0
12/31/2022 - 6/24/2021
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