Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,288
1,166
870
644
457
Cost of Revenue
597
552
539
324
213
Gross Profit
691
614
331
320
244
Operating Expense
3,139
3,746
2,597
2,016
10,763
Operating Income
-2,448
-3,132
-2,266
-1,696
-10,519
Net Non Operating Interest Income Expense
--
0
1
1
0
Pretax Income
-4,358
-3,943
-1,866
-2,043
2,441
Tax Provision
-73
-53
-61
-4
-146
Net Income Common Stockholders
-4,285
-3,890
-1,805
-2,039
2,587
Diluted NI Available to Com Stockholders
-4,285
-3,890
-1,805
-2,039
2,587
Basic EPS
-0.04
-0.04
-0.02
-0.02
0.03
Diluted EPS
-0.04
-0.04
-0.02
-0.02
0.03
Basic Average Shares
101,662.79
101,201.48
97,902.05
90,190.66
88,279.95
Diluted Average Shares
103,300.30
101,201.48
97,902.05
90,190.66
93,213.18
Total Operating Income as Reported
-2,448
-3,132
-2,266
-1,696
-2,489
Total Expenses
3,736
4,298
3,136
2,340
10,976
Net Income from Continuing & Discontinued Operation
-4,285
-3,890
-1,805
-2,039
2,587
Normalized Income
-2,738.35
-3,501.30
-2,529.52
-2,014.05
-7,977.83
Interest Income
--
0
1
1
0
Interest Expense
--
--
--
0
0
Net Interest Income
--
0
1
1
0
EBIT
-2,448
-3,132
-2,266
-1,696
2,441
EBITDA
-2,240
-2,927
-2,057
-1,491
2,665
Reconciled Cost of Revenue
597
552
539
324
213
Reconciled Depreciation
208
205
209
205
224
Net Income from Continuing Operation Net Minority Interest
-4,285
-3,890
-1,805
-2,039
2,587
Total Unusual Items Excluding Goodwill
-1,573
-394
749
-25
13,043
Total Unusual Items
-1,573
-394
749
-25
13,043
Normalized EBITDA
-667
-2,533
-2,806
-1,466
-10,378
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-26.35
-5.30
24.48
-0.05
2,478.17
12/31/2022 - 9/9/2011
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