Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
756,657
756,657
686,073
810,413
1,212,471
Cost of Revenue
809,646
809,646
837,388
809,297
1,126,488
Gross Profit
-52,989
-52,989
-151,315
1,116
85,983
Operating Expense
36,430
36,430
55,858
374,973
57,701
Operating Income
-89,419
-89,419
-207,173
-373,857
28,282
Net Non Operating Interest Income Expense
-42
-42
-309
4,575
5,401
Pretax Income
-106,577
-106,577
-210,165
-391,946
28,083
Tax Provision
569
569
-561
1,731
2,647
Net Income Common Stockholders
-104,924
-104,924
-200,545
-373,296
24,274
Diluted NI Available to Com Stockholders
-104,924
-104,924
-200,545
-373,296
24,274
Basic EPS
-0.04
-0.04
-0.09
-0.16
0.01
Diluted EPS
-0.04
-0.04
-0.09
-0.16
0.01
Basic Average Shares
2,341,700
2,341,700
2,341,700
2,341,700
2,341,700
Diluted Average Shares
2,341,700
2,341,700
2,341,700
2,341,700
2,341,700
Total Operating Income as Reported
-106,535
-106,535
-209,856
-391,649
28,538
Total Expenses
846,076
846,076
893,246
1,184,270
1,184,189
Net Income from Continuing & Discontinued Operation
-104,924
-104,924
-200,545
-373,296
24,274
Normalized Income
-91,745.7500
-91,745.7500
-201,319.9259
-362,127.7500
30,344.2942
Interest Income
--
--
2,862
4,872
5,856
Interest Expense
42
42
309
297
455
Net Interest Income
-42
-42
-309
4,575
5,401
EBIT
-106,535
-106,535
-209,856
-391,649
28,538
EBITDA
-77,361
-77,361
-175,958
-353,354
64,176
Reconciled Cost of Revenue
809,646
809,646
837,388
809,297
1,126,488
Reconciled Depreciation
29,174
29,174
33,898
38,295
35,638
Net Income from Continuing Operation Net Minority Interest
-104,924
-104,924
-200,545
-373,296
24,274
Total Unusual Items Excluding Goodwill
-17,571
-17,571
777
-14,891
-6,702
Total Unusual Items
-17,571
-17,571
777
-14,891
-6,702
Normalized EBITDA
-59,790
-59,790
-176,735
-338,463
70,878
Tax Rate for Calcs
0.0003
0.0003
0
0.0003
0.0001
Tax Effect of Unusual Items
-4,392.7500
-4,392.7500
2.0741
-3,722.7500
-631.7058
12/31/2021 - 9/8/2009
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