Breakdown
TTM
3/31/2025
3/31/2024
3/31/2023
3/31/2022
Total Revenue
66,294
79,303
97,278
118,770
148,935
Cost of Revenue
21,112
24,552
26,502
28,593
39,467
Gross Profit
45,182
54,751
70,776
90,177
109,468
Operating Expense
44,283
44,751
127,422
142,312
61,365
Operating Income
899
10,000
-56,646
-52,135
48,103
Net Non Operating Interest Income Expense
-136,878
-154,899
-172,739
-182,061
-283,950
Pretax Income
-286,287
-396,707
-423,346
-396,321
-331,813
Tax Provision
-21,033
-51,113
-38,220
-18,046
-14,013
Net Income Common Stockholders
-264,413
-345,407
-381,784
-378,642
-334,063
Diluted NI Available to Com Stockholders
-264,413
-345,407
-381,784
-378,642
-334,063
Basic EPS
-0.23
-0.30
-0.33
-0.32
-0.29
Diluted EPS
-0.23
-0.30
-0.33
-0.32
-0.29
Basic Average Shares
1,169,288
1,169,288
1,169,288
1,169,288
1,169,288
Diluted Average Shares
1,169,288
1,169,288
1,169,288
1,169,288
1,169,288
Total Expenses
65,395
67,577
153,924
170,905
100,832
Net Income from Continuing & Discontinued Operation
-264,413
-345,407
-381,784
-378,642
-334,063
Normalized Income
-224,400.726
-345,921.854
-381,782.181
-271,993.984
-318,630.938
Interest Income
179
620
760
3,888
4,423
Interest Expense
137,057
155,519
173,499
185,949
288,373
Net Interest Income
-136,878
-154,899
-172,739
-182,061
-283,950
EBIT
-149,230
-241,188
-249,847
-210,372
-43,440
EBITDA
-135,148
-225,490
-235,118
-193,809
-19,656
Reconciled Cost of Revenue
21,112
24,552
26,502
28,593
39,467
Reconciled Depreciation
14,082
15,698
14,729
16,563
23,784
Net Income from Continuing Operation Net Minority Interest
-264,413
--
--
--
-319,514
Total Unusual Items Excluding Goodwill
-43,185
591
-2
-104,186
-922
Total Unusual Items
-43,185
591
-2
-104,186
-922
Normalized EBITDA
-91,963
-226,081
-235,116
-89,623
-18,734
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,172.726
76.146
-0.181
-4,743.984
-38.938
3/31/2022 - 3/10/2000
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