Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
29,518
26,325
36,831
33,616
60,551
Cost of Revenue
18,913
12,213
9,092
9,476
17,671
Gross Profit
10,605
14,112
27,739
24,140
42,880
Operating Expense
45,879
51,789
54,702
53,978
46,719
Operating Income
-35,274
-37,677
-26,963
-29,838
-3,839
Net Non Operating Interest Income Expense
-12,818
-11,097
-22,878
-11,234
-10,857
Other Income Expense
-115,022
-59,673
110,945
2,755
8,436
Pretax Income
-163,114
-108,447
61,104
-38,316
-6,260
Tax Provision
780
832
3,537
2,674
2,748
Net Income Common Stockholders
-163,894
-109,279
57,567
-40,990
-9,008
Diluted NI Available to Com Stockholders
-163,894
-109,279
57,567
-40,990
-9,008
Basic EPS
-13.70
-13.00
22.69
-18.25
-5.00
Diluted EPS
-13.70
-13.00
22.69
-18.25
-5.00
Basic Average Shares
15,041.0920
8,673.6670
2,514.0890
2,251.8400
1,845.8710
Diluted Average Shares
15,041.0920
8,673.6670
2,514.0890
2,251.8400
1,845.8710
Total Operating Income as Reported
-130,904
-111,892
69,533
-29,838
-3,839
Total Expenses
64,792
64,002
63,794
63,454
64,390
Net Income from Continuing & Discontinued Operation
-163,894
-109,279
57,567
-40,990
-9,008
Normalized Income
-95,323.6000
-65,413.6795
-46,955.9578
-43,035.0365
-15,266.6684
Interest Income
--
1,401
850
176
68
Interest Expense
--
12,084
22,997
10,464
9,905
Net Interest Income
-12,818
-11,097
-22,878
-11,234
-10,857
EBIT
-93,960
-96,363
84,101
-27,852
3,645
EBITDA
-89,314
-90,644
148,144
-15,910
15,660
Reconciled Cost of Revenue
18,913
12,213
9,092
9,476
17,671
Reconciled Depreciation
4,646
5,719
64,043
11,942
12,015
Net Income from Continuing Operation Net Minority Interest
-163,894
-109,279
57,567
-40,990
-9,008
Total Unusual Items Excluding Goodwill
-114,284
-58,935
110,945
2,755
8,436
Total Unusual Items
-114,284
-58,935
110,945
2,755
8,436
Normalized EBITDA
24,970
-31,709
37,199
-18,665
7,224
Tax Rate for Calcs
0.0004
0.0003
0.0001
0.0003
0.0003
Tax Effect of Unusual Items
-45,713.6000
-15,069.6795
6,422.0422
709.9635
2,177.3316
12/31/2022 - 4/19/2011
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