Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
10,183
10,846
12,743
14,514
84,133
Cost of Revenue
4,318
4,022
3,943
7,461
31,214
Gross Profit
5,865
6,824
8,800
7,053
52,919
Operating Expense
25,232
24,324
29,475
50,236
71,948
Operating Income
-19,367
-17,500
-20,675
-43,183
-19,029
Net Non Operating Interest Income Expense
-8,563
-7,705
-7,202
-3,907
-7,997
Other Income Expense
--
-284
-123
-4,395
-9,952
Pretax Income
-27,922
-25,489
-28,000
-51,485
-36,991
Tax Provision
0
0
-80
88
153
Net Income Common Stockholders
-81,448
-79,015
-36,874
-60,527
-46,098
Diluted NI Available to Com Stockholders
-81,448
-79,015
-36,874
-60,527
-46,098
Basic EPS
-17.02
-17.02
-49.56
-234.00
-222.30
Diluted EPS
-17.02
-17.02
-49.56
-234.00
-222.30
Basic Average Shares
5,007.5000
4,643
744
258.5000
207.2880
Diluted Average Shares
5,007.5000
4,643
744
258.5000
207.2880
Total Operating Income as Reported
-19,367
-17,790
-21,132
-44,117
-27,981
Total Expenses
29,550
28,346
33,418
57,697
103,162
Net Income from Continuing & Discontinued Operation
-27,922
-25,489
-27,920
-51,573
-37,144
Normalized Income
-27,922
-25,199
-27,464.3057
-50,835.1400
-29,806.0400
Interest Expense
2,642
1,784
7,202
3,907
7,997
Net Interest Income
-8,563
-7,705
-7,202
-3,907
-7,997
EBIT
-25,280
-23,705
-20,798
-47,578
-28,994
EBITDA
-23,910
-22,595
-14,416
-42,378
-24,983
Reconciled Cost of Revenue
4,318
4,022
3,943
7,461
31,214
Reconciled Depreciation
1,370
1,110
6,382
5,200
4,011
Net Income from Continuing Operation Net Minority Interest
-27,922
-25,489
-27,920
-51,573
-37,144
Total Unusual Items Excluding Goodwill
0
-290
-457
-934
-10,052
Total Unusual Items
0
-290
-457
-934
-10,052
Normalized EBITDA
-23,910
-22,305
-13,959
-41,444
-14,931
Tax Rate for Calcs
0
0
0
0.0002
0.0003
Tax Effect of Unusual Items
0
0
-1.3057
-196.1400
-2,714.0400
12/31/2021 - 9/27/2002
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