Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
1,915
819
420
442
14
Cost of Revenue
1,001
63
42
30
161
Gross Profit
914
756
378
412
-147
Operating Expense
13,074
12,937
11,621
17,597
22,642
Operating Income
-12,160
-12,181
-11,243
-17,185
-22,789
Net Non Operating Interest Income Expense
-469
-247
-10
347
0
Other Income Expense
-1,182
-7,077
-2,249
-53,734
-4,073
Pretax Income
-13,811
-19,505
-13,502
-70,572
-26,862
Tax Provision
-623
-1,810
3,141
0
3
Net Income Common Stockholders
-13,625
-17,183
-21,801
-71,372
-26,865
Diluted NI Available to Com Stockholders
-13,625
-17,183
-21,801
-71,372
-26,865
Basic EPS
-4.07
-15.90
-126.91
-2.47k
-4.94k
Diluted EPS
-4.07
-15.90
-126.91
-2.47k
-4.94k
Basic Average Shares
1,996.4510
1,080.6170
171.7740
28.9210
5.4410
Diluted Average Shares
1,996.4510
1,080.6170
171.7740
28.9210
5.4410
Total Operating Income as Reported
-19,155
-21,143
-11,243
-78,119
-26,961
Total Expenses
14,075
13,000
11,663
17,627
22,803
Net Income from Continuing & Discontinued Operation
-13,005
-17,183
-16,643
-70,572
-26,865
Normalized Income
-5,977.9569
-5,587.9120
-16,643
-9,638
-23,569.1200
Interest Income
19
34
81
347
0
Interest Expense
488
281
91
0
--
Net Interest Income
-469
-247
-10
347
0
EBIT
-13,323
-19,224
-13,411
-70,572
-22,789
EBITDA
-11,130
-17,109
-11,302
-68,497
-22,368
Reconciled Cost of Revenue
1,001
63
42
30
161
Reconciled Depreciation
2,193
2,115
2,109
2,075
421
Net Income from Continuing Operation Net Minority Interest
-13,005
-17,183
-16,643
-70,572
-26,865
Total Unusual Items Excluding Goodwill
-7,359
-12,784
0
-60,934
-4,172
Total Unusual Items
-7,359
-12,784
0
-60,934
-4,172
Normalized EBITDA
-3,771
-4,325
-11,302
-7,563
-18,196
Tax Rate for Calcs
0
0.0001
0.0002
0
0.0002
Tax Effect of Unusual Items
-331.9569
-1,188.9120
0
0
-876.1200
12/31/2022 - 9/27/2018
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