Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
11,635
11,342
16,182
25,079
19,677
Cost of Revenue
7,226
6,749
10,080
15,297
11,162
Gross Profit
4,409
4,593
6,102
9,782
8,515
Operating Expense
18,491
17,660
23,000
32,208
40,006
Operating Income
-14,082
-13,067
-16,898
-22,426
-31,491
Net Non Operating Interest Income Expense
-7,629
-8,989
-559
-50
-679
Other Income Expense
-443
1,330
983
-8,167
-53,486
Pretax Income
-22,154
-20,726
-16,474
-30,643
-85,656
Tax Provision
-9
-9
161
-313
-205
Net Income Common Stockholders
-22,082
-19,927
-21,021
-38,271
-85,451
Diluted NI Available to Com Stockholders
-22,082
-19,927
-21,021
-38,271
-85,451
Basic EPS
116.78
-41.29
-1.12k
-6.56k
-22.06k
Diluted EPS
116.78
-41.29
-1.12k
-6.56k
-22.06k
Basic Average Shares
1,781.8800
492.8680
18.6250
5.8310
3.8730
Diluted Average Shares
1,781.8800
492.8680
18.6250
5.8310
3.8730
Total Operating Income as Reported
-14,082
-13,053
-16,754
-32,837
-84,960
Total Expenses
25,717
24,409
33,080
47,505
51,168
Net Income from Continuing & Discontinued Operation
-22,145
-20,717
-16,635
-30,330
-85,451
Normalized Income
-21,485.2681
-22,096
-17,457.5322
-22,217.9400
-32,109.9670
Interest Expense
7,214
8,435
559
50
679
Net Interest Income
-7,629
-8,989
-559
-50
-679
EBIT
-14,940
-12,291
-15,915
-30,593
-84,977
EBITDA
-12,290
-10,098
-13,303
-25,217
-79,574
Reconciled Cost of Revenue
5,055
5,084
8,238
10,787
7,065
Reconciled Depreciation
2,650
2,193
2,612
5,376
5,403
Net Income from Continuing Operation Net Minority Interest
-22,145
-20,717
-16,635
-30,330
-85,451
Total Unusual Items Excluding Goodwill
-660
1,379
1,106
-8,194
-53,469
Total Unusual Items
-660
1,379
1,106
-8,194
-53,469
Normalized EBITDA
-11,630
-11,477
-14,409
-17,023
-26,105
Tax Rate for Calcs
0
0
0.0003
0
0
Tax Effect of Unusual Items
-0.2681
0
283.4678
-81.9400
-127.9670
12/31/2022 - 2/26/2019
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