Breakdown
TTM
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Total Revenue
286
242
161
297
164
Cost of Revenue
75
60
22
52
80
Gross Profit
211
182
139
245
84
Operating Expense
3,819
3,849
4,860
4,969
7,438
Operating Income
-3,608
-3,667
-4,721
-4,724
-7,354
Net Non Operating Interest Income Expense
66
26
23
-38
-14
Pretax Income
-3,484
-3,583
-4,668
-4,775
-7,448
Tax Provision
-162
-168
-183
-520
-515
Net Income Common Stockholders
-3,322
-3,415
-4,485
-4,255
-6,933
Diluted NI Available to Com Stockholders
-3,322
-3,415
-4,485
-4,255
-6,933
Basic EPS
-0.00
-0.01
-0.01
-0.03
-0.14
Diluted EPS
-0.00
-0.01
-0.01
-0.03
-0.14
Basic Average Shares
723,618.9460
553,076.0220
414,109.2990
150,982.7280
48,526.6490
Diluted Average Shares
723,618.9460
553,076.0220
414,109.2990
150,982.7280
48,526.6490
Total Operating Income as Reported
-3,550
-3,609
-4,691
-4,737
-7,434
Rent Expense Supplemental
--
6
7
16
42
Total Expenses
3,894
3,909
4,882
5,021
7,518
Net Income from Continuing & Discontinued Operation
-3,322
-3,415
-4,485
-4,255
-6,933
Normalized Income
-3,368.7216
-3,461.7025
-4,522.4711
-4,246.0890
-6,873.4253
Interest Income
90
56
59
1
16
Interest Expense
24
30
36
39
30
Net Interest Income
66
26
23
-38
-14
EBIT
-3,460
-3,553
-4,632
-4,736
-7,418
EBITDA
-3,318
-3,395
-4,481
-4,585
-7,273
Reconciled Cost of Revenue
75
60
22
52
80
Reconciled Depreciation
142
158
151
151
145
Net Income from Continuing Operation Net Minority Interest
-3,322
-3,415
-4,485
-4,255
-6,933
Total Unusual Items Excluding Goodwill
49
49
39
-10
-64
Total Unusual Items
49
49
39
-10
-64
Normalized EBITDA
-3,367
-3,444
-4,520
-4,575
-7,209
Tax Rate for Calcs
0
0
0
0.0001
0.0001
Tax Effect of Unusual Items
2.2784
2.2975
1.5289
-1.0890
-4.4253
12/31/2022 - 3/25/2014
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