Breakdown
TTM
12/31/2024
12/31/2022
12/31/2021
Total Revenue
5,556.8250
--
7,003.4040
7,224.2420
Cost of Revenue
3,105.2650
--
4,262.3550
4,489.3060
Gross Profit
2,451.5600
--
2,741.0490
2,734.9360
Operating Expense
3,536.4170
--
5,080.5600
4,142.5050
Operating Income
-1,084.8570
--
-2,339.5110
-1,407.5690
Net Non Operating Interest Income Expense
-693.6120
--
-1,161.1730
-281.7490
Other Income Expense
--
--
-60.9730
120.5050
Pretax Income
-1,737.7440
--
-3,561.6570
-1,568.8130
Net Income Common Stockholders
-1,737.7440
--
-3,561.6570
-1,568.8130
Diluted NI Available to Com Stockholders
-1,737.7440
--
-3,561.6570
-1,568.8130
Basic EPS
-3.33
-3.16
-7.95
-3.91
Diluted EPS
-3.33
-3.16
-7.95
-3.91
Basic Average Shares
521.1750
521.1750
447.8700
401.6370
Diluted Average Shares
521.1750
521.1750
447.8700
401.6370
Total Operating Income as Reported
-1,084.8570
--
-2,339.5110
-1,407.5690
Total Expenses
6,641.6820
--
9,342.9150
8,631.8110
Net Income from Continuing & Discontinued Operation
-1,737.7440
--
-3,561.6570
-1,568.8130
Normalized Income
-1,650.6580
--
-3,561.6570
-1,568.8130
Interest Income
0
--
0.1090
0.0370
Interest Expense
693.6120
--
1,161.2820
281.7860
Net Interest Income
-693.6120
--
-1,161.1730
-281.7490
EBIT
-1,044.1320
--
-2,400.3750
-1,287.0270
EBITDA
-825.9290
--
--
--
Reconciled Cost of Revenue
3,105.2650
--
4,262.3550
4,489.3060
Reconciled Depreciation
218.2030
--
240.9230
186.3790
Net Income from Continuing Operation Net Minority Interest
-1,737.7440
--
-3,561.6570
-1,568.8130
Total Unusual Items Excluding Goodwill
-87.0860
--
--
--
Total Unusual Items
-87.0860
--
--
--
Normalized EBITDA
-738.8430
--
-2,159.4520
-1,100.6480
Tax Rate for Calcs
0
--
0
0
Tax Effect of Unusual Items
0
--
0
0
12/31/2021 - 9/24/1993
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