Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
8,499
23,318
40,698
68,154
305,698
Cost of Revenue
7,547
20,638
37,855
67,794
269,496
Gross Profit
952
2,680
2,843
360
36,202
Operating Expense
21,172
21,736
33,625
44,937
80,028
Operating Income
-20,220
-19,056
-30,782
-44,577
-43,826
Net Non Operating Interest Income Expense
1,080
646
-1,171
848
-1,945
Other Income Expense
-16,820
-11,018
1,201
-4,362
14,488
Pretax Income
-35,960
-29,428
-30,752
-48,091
-31,283
Tax Provision
345
143
516
327
1,412
Net Income Common Stockholders
-41,913
-61,626
-21,841
-49,718
-32,695
Diluted NI Available to Com Stockholders
-41,913
-61,626
-21,841
-49,718
-32,695
Basic EPS
-2.41
-3.56
-1.26
-2.90
-1.90
Diluted EPS
-2.41
-3.56
-1.26
-2.90
-1.90
Basic Average Shares
17,483.1940
17,343.5950
17,248.0900
17,173.0160
17,122.5300
Diluted Average Shares
17,483.1940
17,343.5950
17,248.0900
17,173.0160
17,122.5300
Total Operating Income as Reported
-23,520
-14,229
-37,712
-45,617
-50,266
Total Expenses
28,719
42,374
71,480
112,731
349,524
Net Income from Continuing & Discontinued Operation
-41,913
-61,626
-21,841
-49,718
-32,695
Normalized Income
-32,776.4000
-33,143.9454
-37,127.4232
-45,190.9924
-42,083.7995
Interest Income
1,493
1,259
1,161
2,572
1,406
Interest Expense
413
613
1,171
1,724
3,351
Net Interest Income
1,080
646
-1,171
848
-1,945
EBIT
-35,547
--
-29,581
-46,367
--
EBITDA
-34,742
-28,080
-27,398
-40,547
-16,132
Reconciled Cost of Revenue
7,198
20,418
36,333
63,127
262,112
Reconciled Depreciation
805
735
2,183
5,820
11,800
Net Income from Continuing Operation Net Minority Interest
-36,305
-29,571
-31,268
-48,418
-32,695
Total Unusual Items Excluding Goodwill
-5,881
4,827
7,916
-4,362
12,679
Total Unusual Items
-5,881
4,827
7,916
-4,362
12,679
Normalized EBITDA
-28,861
-32,907
-35,314
-36,185
-28,811
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-2,352.4000
1,254.0546
2,056.5768
-1,134.9924
3,290.2005
12/31/2022 - 9/27/1999
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