Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
Total Revenue
4,912.8400
10,200.9570
15,884.9420
17,892.0170
Cost of Revenue
1,043.3410
9,544.9770
12,342.6200
14,726.7620
Gross Profit
3,869.4990
655.9800
3,542.3220
3,165.2550
Operating Expense
2,919.8380
3,209.9540
6,733.4740
3,594.7170
Operating Income
949.6610
-2,553.9740
-3,191.1520
-429.4620
Net Non Operating Interest Income Expense
75.6260
-26.2670
-89.0300
-11.9620
Other Income Expense
-25,567.6460
1,811.1050
1,882.0820
372.4410
Pretax Income
-24,542.3600
-769.1360
-1,398.1000
-68.9830
Tax Provision
-0.9790
7.8240
21.4160
5.6430
Net Income Common Stockholders
-24,541.3810
-776.9600
-1,419.5160
-74.6260
Diluted NI Available to Com Stockholders
-24,541.3810
-776.9600
-1,419.5160
-74.6260
Basic EPS
-1.09
-0.04
-0.07
-0.00
Diluted EPS
-1.09
-0.04
-0.07
-0.00
Basic Average Shares
22,600.3630
21,069.3820
21,069.3820
21,069.3820
Diluted Average Shares
22,600.3630
21,069.3820
21,069.3820
21,069.3820
Total Operating Income as Reported
949.6610
-2,553.9740
-3,191.1520
-638.4840
Total Expenses
3,963.1790
12,754.9310
19,076.0940
18,321.4790
Net Income from Continuing & Discontinued Operation
-24,541.3810
-776.9600
-1,419.5160
-74.6260
Normalized Income
-24,536.0712
-776.9600
-1,419.5160
90.5014
Interest Income
75.6580
0.6750
0.9690
0.1200
Interest Expense
0.0320
26.9420
89.9990
12.0820
Net Interest Income
75.6260
-26.2670
-89.0300
-11.9620
EBIT
-24,542.3280
-742.1940
-1,308.1010
-56.9010
EBITDA
-24,542.3280
-742.1940
-1,308.1010
-56.9010
Reconciled Cost of Revenue
1,043.3410
9,544.9770
12,342.6200
14,726.7620
Net Income from Continuing Operation Net Minority Interest
-24,541.3810
-776.9600
-1,419.5160
-74.6260
Total Unusual Items Excluding Goodwill
-5.3100
--
0
-209.0220
Total Unusual Items
-5.3100
--
0
-209.0220
Normalized EBITDA
-24,537.0180
-742.1940
-1,308.1010
152.1210
Tax Rate for Calcs
0
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-0.0002
0
0
-43.8946
12/31/2022 - 1/25/2023
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