Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
49,818
48,450
46,028
34,933
19,920
Cost of Revenue
20,803
21,379
23,344
16,499
10,890
Gross Profit
29,015
27,071
22,684
18,434
9,030
Operating Expense
47,621
52,203
66,793
60,550
59,979
Operating Income
-18,606
-25,132
-44,109
-42,116
-50,949
Net Non Operating Interest Income Expense
-2,131
-2,297
-2,645
-3,596
-21
Other Income Expense
-1,061
-3,989
-14,611
59
-33,471
Pretax Income
-21,798
-31,418
-61,365
-45,653
-84,441
Tax Provision
--
42
45
32
-987
Earnings from Equity Interest Net of Tax
--
--
--
--
0
Net Income Common Stockholders
-21,840
-31,460
-61,410
-45,685
-83,115
Diluted NI Available to Com Stockholders
-21,840
-31,460
-61,410
-45,685
-83,115
Basic EPS
-0.16
-0.26
-0.71
-0.72
-1.67
Diluted EPS
-0.16
-0.26
-0.71
-0.72
-1.67
Basic Average Shares
132,008.2860
119,667.7740
86,717.7240
63,168.2990
49,807.4750
Diluted Average Shares
132,008.2860
119,667.7740
86,717.7240
63,168.2990
49,807.4750
Total Operating Income as Reported
-19,607
-28,886
-54,323
-42,116
-85,784
Total Expenses
68,424
73,582
90,137
77,049
70,869
Net Income from Continuing & Discontinued Operation
-21,840
-31,460
-61,410
-45,685
-83,115
Normalized Income
-20,839
-28,576.5818
-51,884.6904
-46,076.1921
-51,648.3040
Interest Income
234
120
365
43
51
Interest Expense
2,168
2,219
2,469
1,648
70
Net Interest Income
-2,131
-2,297
-2,645
-3,596
-21
EBIT
-19,630
-29,199
-58,896
-44,005
-84,371
EBITDA
-13,656
-22,941
-49,403
-36,111
-77,949
Reconciled Cost of Revenue
20,803
21,379
23,344
16,499
10,890
Reconciled Depreciation
5,974
6,258
9,493
7,894
6,422
Net Income from Continuing Operation Net Minority Interest
-21,840
-31,460
-61,410
-45,685
-83,454
Total Unusual Items Excluding Goodwill
-1,001
-3,874
-12,808
527
-32,192
Total Unusual Items
-1,001
-3,874
-12,808
527
-32,192
Normalized EBITDA
-12,655
-19,067
-36,595
-36,638
-45,757
Tax Rate for Calcs
0
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
0
-990.5818
-3,282.6904
135.8079
-386.3040
12/31/2022 - 8/29/2017
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