Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
5,312
3,944
3,277
2,928
691
Cost of Revenue
1,763
1,586
1,566
1,687
1,332
Gross Profit
3,549
2,358
1,711
1,241
-641
Operating Expense
16,441
15,150
15,477
16,968
18,084
Operating Income
-12,892
-12,792
-13,766
-15,727
-18,725
Net Non Operating Interest Income Expense
-1,028
0
-34
-21
-354
Other Income Expense
223
236
127
167
162
Pretax Income
-13,697
-12,556
-13,673
-15,581
-18,917
Net Income Common Stockholders
-13,697
-12,556
-13,673
-15,581
-18,917
Diluted NI Available to Com Stockholders
-13,697
-12,556
-13,673
-15,581
-18,917
Basic EPS
-42.75
-59.50
-394.10
-2.41k
-6.61k
Diluted EPS
-42.75
-59.50
-394.10
-2.41k
-6.61k
Basic Average Shares
293.4710
210.9710
34.6850
6.4780
2.8600
Diluted Average Shares
293.4710
210.9710
34.6850
6.4780
2.8600
Total Operating Income as Reported
-12,892
-12,792
-13,766
-15,727
-18,725
Total Expenses
18,204
16,736
17,043
18,655
19,416
Net Income from Continuing & Discontinued Operation
-13,697
-12,556
-13,673
-15,581
-18,917
Normalized Income
-13,833
-12,792
-13,856
-15,748
-19,097
Interest Expense
1,028
0
34
21
354
Net Interest Income
-1,028
0
-34
-21
-354
EBIT
-12,669
-12,556
-13,639
-15,560
-18,563
EBITDA
-12,079
-12,026
-12,984
-15,134
-18,274
Reconciled Cost of Revenue
1,763
1,586
1,566
1,687
1,332
Reconciled Depreciation
590
530
655
426
289
Net Income from Continuing Operation Net Minority Interest
-13,697
-12,556
-13,673
-15,581
-18,917
Total Unusual Items Excluding Goodwill
136
236
183
167
180
Total Unusual Items
136
236
183
167
180
Normalized EBITDA
-12,215
-12,262
-13,167
-15,301
-18,454
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2022 - 4/27/2022
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