Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
703
647
522
82
45
Cost of Revenue
831
795
437
62
10
Gross Profit
-128
-148
85
20
35
Operating Expense
10,421
8,184
7,905
8,206
6,493
Operating Income
-10,549
-8,332
-7,820
-8,186
-6,458
Net Non Operating Interest Income Expense
533
230
-52
372
-38
Pretax Income
-9,908
-8,102
-7,872
-7,814
-6,496
Tax Provision
4
5
7
0
0
Net Income Common Stockholders
-9,912
-8,107
-7,879
-7,814
-6,496
Diluted NI Available to Com Stockholders
-9,912
-8,107
-7,879
-7,814
-6,496
Basic EPS
-41.56
-58.77
-217.80
-345.60
-381.60
Diluted EPS
-41.56
-58.77
-217.80
-345.60
-381.60
Basic Average Shares
835.9310
137.6350
36.1870
22.5010
17.0510
Diluted Average Shares
835.9310
137.6350
36.1870
22.5010
17.0510
Total Operating Income as Reported
-10,441
-8,332
-7,820
-8,186
-6,458
Total Expenses
11,252
8,979
8,342
8,268
6,503
Net Income from Continuing & Discontinued Operation
-9,912
-8,107
-7,879
-7,814
-6,496
Normalized Income
-9,995.1600
-8,107
-7,879
-7,814
-6,496
Net Interest Income
533
230
-52
372
-38
EBIT
-10,549
-8,332
-7,820
-8,186
-6,458
EBITDA
-10,486
-8,248
-7,713
-8,118
-6,435
Reconciled Cost of Revenue
831
795
437
62
10
Reconciled Depreciation
63
84
107
68
23
Net Income from Continuing Operation Net Minority Interest
-9,912
-8,107
-7,879
-7,814
-6,496
Total Unusual Items Excluding Goodwill
108
--
--
--
--
Total Unusual Items
108
--
--
--
--
Normalized EBITDA
-10,594
-8,248
-7,713
-8,118
-6,435
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0
Tax Effect of Unusual Items
24.8400
0
0
0
0
12/31/2022 - 9/13/2022
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