Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
31,702
31,702
34,628
41,656
33,197
Cost of Revenue
19,860
19,860
29,959
31,176
24,861
Gross Profit
11,842
11,842
4,669
10,480
8,336
Operating Expense
41,208
41,208
63,934
68,682
52,481
Operating Income
-29,366
-29,366
-59,265
-58,202
-44,145
Net Non Operating Interest Income Expense
-5,471
-5,471
-6,456
-3,228
-4,214
Other Income Expense
1,297
1,297
3,260
4,382
-138
Pretax Income
-33,540
-33,540
-62,461
-57,048
-48,497
Tax Provision
2
2
2
2
2
Net Income Common Stockholders
-28,033
-28,033
-60,919
-57,050
-48,499
Diluted NI Available to Com Stockholders
-28,033
-28,033
-60,919
-57,050
-48,499
Basic EPS
-59.03
--
-129.63
-254.00
-1.70k
Diluted EPS
-59.03
--
-129.63
-254.00
-1.70k
Basic Average Shares
474.8560
--
469.9430
224.6640
28.4720
Diluted Average Shares
474.8560
--
469.9430
224.6640
28.4720
Total Operating Income as Reported
-29,366
-29,366
-59,265
-58,202
-44,406
Total Expenses
61,068
61,068
93,893
99,858
77,342
Net Income from Continuing & Discontinued Operation
-28,033
-28,033
-60,919
-57,050
-48,499
Normalized Income
-33,542
-33,542
-62,463
-61,432
-48,361
Interest Expense
5,471
5,471
6,456
3,228
4,214
Net Interest Income
-5,471
-5,471
-6,456
-3,228
-4,214
EBIT
-28,069
-28,069
-56,005
-53,820
-44,283
EBITDA
-26,611
-26,611
-53,030
-51,004
-41,286
Reconciled Cost of Revenue
19,860
19,860
29,959
31,176
24,861
Reconciled Depreciation
1,458
1,458
2,975
2,816
2,997
Net Income from Continuing Operation Net Minority Interest
-33,542
-33,542
-62,463
-57,050
-48,499
Total Unusual Items Excluding Goodwill
--
--
-2,088
4,382
-138
Total Unusual Items
--
--
-2,088
4,382
-138
Normalized EBITDA
-26,611
-26,611
-53,030
-55,386
-41,148
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 10/29/2021
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