Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,615.2090
4,302.6030
3,192.0270
1,827.1710
1,228.5800
Cost of Revenue
1,742.0690
2,430.4330
1,426.5470
997.0110
667.3430
Gross Profit
1,873.1400
1,872.1700
1,765.4800
830.1600
561.2370
Operating Expense
4,379.8570
4,058.4490
3,632.1710
3,397.1930
3,769.5170
Operating Income
-2,506.7170
-2,186.2790
-1,866.6910
-2,567.0330
-3,208.2800
Net Non Operating Interest Income Expense
97.8070
99.8410
16.8070
-21.8540
-31.9760
Pretax Income
-2,537.4550
-2,180.1470
-6,920.2620
-2,567.5950
-3,395.6800
Tax Provision
-193.1790
-267.0080
-428.3260
-323.7160
-618.1370
Net Income Common Stockholders
-2,350.2310
-1,906.5910
-6,494.2490
-2,237.2620
-2,788.9730
Diluted NI Available to Com Stockholders
-2,350.2310
-1,906.5910
-6,494.2490
-2,237.2620
-2,788.9730
Basic EPS
-0.00
-0.00
-0.02
-0.01
-0.01
Diluted EPS
-0.00
-0.00
-0.02
-0.01
-0.01
Basic Average Shares
533,352.5230
533,352.5230
420,921.1230
380,549.4180
380,340.2290
Diluted Average Shares
420,921.1230
533,352.5230
420,921.1230
380,549.4180
380,340.2290
Total Operating Income as Reported
-2,506.7170
-2,186.2790
-1,866.6910
-2,567.0330
-3,208.2800
Total Expenses
6,121.9260
6,488.8820
5,058.7180
4,394.2040
4,436.8600
Net Income from Continuing & Discontinued Operation
-2,350.2310
-1,906.5910
-6,494.2490
-2,237.2620
-2,788.9730
Normalized Income
-2,350.2310
-1,906.5910
-1,833.2445
-2,237.2620
-2,788.9730
Interest Income
--
110.4830
34.0140
0.1920
0.0980
Interest Expense
11.7660
9.7320
17.0090
22.0460
32.0740
Net Interest Income
97.8070
99.8410
16.8070
-21.8540
-31.9760
EBIT
-2,525.6890
-2,170.4150
-6,903.2530
-2,545.5490
-3,363.6060
EBITDA
-1,725.7210
-1,587.1810
-1,322.9190
-1,858.1090
-2,773.6350
Reconciled Cost of Revenue
1,742.0690
2,430.4330
1,426.5470
997.0110
667.3430
Reconciled Depreciation
799.9680
583.2340
5,580.3340
687.4400
589.9710
Net Income from Continuing Operation Net Minority Interest
-2,350.2310
-1,906.5910
-6,494.2490
-2,237.2620
-2,788.9730
Total Unusual Items Excluding Goodwill
0
0
-4,968.5290
0
0
Total Unusual Items
0
0
-4,968.5290
0
0
Normalized EBITDA
-1,725.7210
-1,587.1810
3,645.6100
-1,858.1090
-2,773.6350
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0001
0.0002
Tax Effect of Unusual Items
0
0
-307.5245
0
0
12/31/2021 - 7/18/2017
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