Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
114,411
105,708
78,056
54,010
69,202
Cost of Revenue
51,973
52,175
38,748
31,423
45,889
Gross Profit
62,438
53,533
39,308
22,587
23,313
Operating Expense
70,509
61,794
59,528
51,219
107,932
Operating Income
-8,071
-8,261
-20,220
-28,632
-84,619
Net Non Operating Interest Income Expense
-2,838
-3,418
-1,630
-3,191
-1,104
Other Income Expense
1,249
-27,971
9,368
-1,068
6,416
Pretax Income
-9,660
-39,650
-12,482
-32,891
-79,307
Tax Provision
0
28
54
10
29
Net Income Common Stockholders
-12,999
-41,855
-17,217
-37,492
-79,336
Diluted NI Available to Com Stockholders
-12,999
-41,855
-17,217
-37,492
-79,336
Basic EPS
-0.30
-2.31
-1.57
-4.53
-9.94
Diluted EPS
-0.30
-2.31
-1.57
-4.53
-9.94
Basic Average Shares
24,302.6500
18,093.9250
10,951.2700
8,276.4810
7,950.7570
Diluted Average Shares
24,357.2180
18,093.9250
10,951.2700
8,276.4810
7,950.7570
Total Operating Income as Reported
-8,071
-8,261
-20,220
-28,632
-84,619
Total Expenses
122,482
113,969
98,276
82,642
153,821
Net Income from Continuing & Discontinued Operation
-9,660
-39,678
-12,536
-32,901
-79,336
Normalized Income
-11,466
-18,686.9100
-19,877.4700
-32,171.0400
-84,342.2300
Interest Expense
2,838
3,418
1,630
3,191
1,104
Net Interest Income
-2,838
-3,418
-1,630
-3,191
-1,104
EBIT
-6,822
-36,232
-10,852
-29,700
-78,203
EBITDA
-6,064
-35,642
-9,471
-27,489
-75,532
Reconciled Cost of Revenue
51,973
52,175
38,748
31,423
45,889
Reconciled Depreciation
758
590
1,381
2,211
2,671
Net Income from Continuing Operation Net Minority Interest
-9,660
-39,678
-12,536
-32,901
-79,336
Total Unusual Items Excluding Goodwill
1,806
-26,571
9,293
-924
6,337
Total Unusual Items
1,806
-26,571
9,293
-924
6,337
Normalized EBITDA
-7,870
-9,071
-18,764
-26,565
-81,869
Tax Rate for Calcs
0
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
0
-5,579.9100
1,951.5300
-194.0400
1,330.7700
12/31/2022 - 11/5/2020
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