Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
25,430
19,289
11,875
30,918
23,814
Cost of Revenue
12,591
10,051
7,582
16,174
13,720
Gross Profit
12,839
9,238
4,293
14,744
10,094
Operating Expense
74,096
56,932
31,716
28,044
22,429
Operating Income
-61,257
-47,694
-27,423
-13,300
-12,335
Net Non Operating Interest Income Expense
10,199
5,580
-1,356
-1,461
-775
Other Income Expense
-1,350
3,903
-78
-458
65
Pretax Income
-52,408
-38,211
-28,857
-15,219
-13,045
Tax Provision
-466
-163
3,086
230
-3,238
Earnings from Equity Interest Net of Tax
-335
-106
0
0
--
Net Income Common Stockholders
-10,947
-6,072
-13,446
-15,360
-27,475
Diluted NI Available to Com Stockholders
-10,947
-6,072
-13,446
-15,360
-27,475
Basic EPS
-1.79
-1.45
-0.39
-5.06
-12.00
Diluted EPS
-1.79
-1.45
-0.39
-5.06
-12.00
Basic Average Shares
5,624.92
5,624.96
4,909.93
4,479.02
3,597.62
Diluted Average Shares
5,624.92
5,624.96
4,909.93
4,479.02
3,597.62
Total Operating Income as Reported
-61,257
-47,694
-27,423
-13,300
-10,436
Total Expenses
86,687
66,983
39,298
44,218
36,149
Net Income from Continuing & Discontinued Operation
-10,947
-6,072
-13,446
-15,360
-27,475
Normalized Income
-13,299.89
-9,791.07
-13,348.73
-14,973.52
-8,015.72
Interest Income
10,685
6,128
174
90
5
Interest Expense
135
224
1,897
1,326
733
Net Interest Income
10,199
5,580
-1,356
-1,461
-775
EBIT
-52,273
-37,987
-26,960
-13,893
-12,312
EBITDA
-49,541
-37,733
-26,278
-13,268
-11,710
Reconciled Cost of Revenue
12,591
10,051
7,582
16,174
13,720
Reconciled Depreciation
2,732
254
682
625
602
Net Income from Continuing Operation Net Minority Interest
-10,947
-6,072
-13,446
-15,360
-8,027
Total Unusual Items Excluding Goodwill
2,374
3,735
-121
-481
-15
Total Unusual Items
2,374
3,735
-121
-481
-15
Normalized EBITDA
-51,915
-41,468
-26,157
-12,787
-11,695
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
21.11
15.93
-23.73
-94.52
-3.72
12/31/2022 - 10/5/2026
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