Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
540
1,016
1,683
2,720
1,193
Cost of Revenue
755
1,090
1,069
1,968
829
Gross Profit
-215
-74
614
752
364
Operating Expense
33,409
30,658
33,866
34,975
29,573
Operating Income
-33,624
-30,732
-33,252
-34,223
-29,209
Net Non Operating Interest Income Expense
-5,564
-233
-2,113
-947
-767
Other Income Expense
--
1,522
427
1,335
5,014
Pretax Income
-37,614
-29,443
-34,938
-33,835
-24,962
Net Income Common Stockholders
-37,614
-29,443
-34,938
-33,835
-24,962
Average Dilution Earnings
--
--
--
--
0
Diluted NI Available to Com Stockholders
-37,614
-29,443
-34,938
-33,835
-24,962
Basic EPS
0.00
-432.00
-12.96k
-46.66k
-62.21k
Diluted EPS
0.00
-432.00
-12.96k
-46.66k
-62.21k
Basic Average Shares
465.8070
92.7440
2.7290
2.9060
1.6020
Diluted Average Shares
465.8070
92.7440
2.7290
2.9060
1.6020
Total Operating Income as Reported
-33,624
-30,732
-33,252
-34,223
-29,209
Total Expenses
34,164
31,748
34,935
36,943
30,402
Net Income from Continuing & Discontinued Operation
-37,614
-29,443
-34,938
-33,835
-24,962
Normalized Income
-39,136
-30,965
-35,365
-35,170
-29,976
Interest Income
-3,161
426
404
272
85
Interest Expense
2,533
789
1,423
614
43
Net Interest Income
-5,564
-233
-2,113
-947
-767
EBIT
-35,081
-28,654
-33,515
-33,221
-24,919
EBITDA
-34,634
-28,192
-33,097
-32,698
-24,412
Reconciled Cost of Revenue
755
1,090
1,069
1,968
829
Reconciled Depreciation
447
462
418
523
507
Net Income from Continuing Operation Net Minority Interest
-37,614
-29,443
-34,938
-33,835
-24,962
Total Unusual Items Excluding Goodwill
1,522
1,522
427
1,335
5,014
Total Unusual Items
1,522
1,522
427
1,335
5,014
Normalized EBITDA
-36,156
-29,714
-33,524
-34,033
-29,426
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 6/3/2022
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