Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
2,265
1,487
1,300
142
421
Cost of Revenue
1,444
935
850
61
661
Gross Profit
821
552
450
81
-240
Operating Expense
14,880
12,287
9,454
11,484
10,495
Operating Income
-14,059
-11,735
-9,004
-11,403
-10,735
Net Non Operating Interest Income Expense
1,117
804
-1,504
180
260
Other Income Expense
--
-169
-20,200
75
--
Pretax Income
-12,731
-11,100
-30,708
-11,148
-10,475
Net Income Common Stockholders
-12,676
-11,100
-30,708
-11,148
-10,475
Diluted NI Available to Com Stockholders
-12,676
-11,100
-30,708
-11,148
-10,475
Basic EPS
-6.07
-6.15
-55.50
-129.00
-177.60
Diluted EPS
-6.07
-6.15
-55.50
-129.00
-177.60
Basic Average Shares
2,064.6880
1,805.3640
554.1840
86.2420
59.0600
Diluted Average Shares
2,064.6880
1,805.3640
554.1840
86.2420
59.0600
Total Operating Income as Reported
-14,059
-11,735
-9,004
-11,403
-10,735
Rent Expense Supplemental
--
158
138
139
118
Total Expenses
16,324
13,222
10,304
11,545
11,156
Net Income from Continuing & Discontinued Operation
-12,676
-11,100
-30,708
-11,148
-10,475
Normalized Income
-12,887
-10,931
-10,508
-11,223
-10,475
Interest Income
--
912
272
180
--
Interest Expense
--
58
35
0
--
Net Interest Income
1,117
804
-1,504
180
260
EBIT
-13,366
-11,042
-30,673
-11,148
-10,735
EBITDA
-13,228
-10,910
-30,525
-10,977
-10,585
Reconciled Cost of Revenue
1,444
809
715
61
531
Reconciled Depreciation
138
132
148
171
150
Net Income from Continuing Operation Net Minority Interest
-12,676
-11,100
-30,708
-11,148
-10,475
Total Unusual Items Excluding Goodwill
211
-169
-20,200
75
--
Total Unusual Items
211
-169
-20,200
75
--
Normalized EBITDA
-13,439
-10,741
-10,325
-11,052
-10,585
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 3/31/2022
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