Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
26.6910
7.1340
0
685.3790
889.8990
Cost of Revenue
18.9710
7.5000
0
225.1070
279.3330
Gross Profit
7.7200
-0.3660
0
460.2720
610.5660
Operating Expense
1,044.7150
2,021.6620
1,022.7450
2,171.7120
2,040.4080
Operating Income
-1,036.9950
-2,022.0280
-1,022.7450
-1,711.4400
-1,429.8420
Net Non Operating Interest Income Expense
-1,362.5870
-857.3190
-1,052.4990
-932.7840
-969.1060
Other Income Expense
-9,408.7130
819.2360
3,575.1700
-993.5600
12,574.3080
Pretax Income
-11,808.2950
-2,060.1110
1,499.9260
-3,637.7840
10,175.3600
Tax Provision
0
0
0
93.9100
782.1070
Net Income Common Stockholders
-11,638.5390
-2,080.8560
1,609.6970
-3,576.6140
9,724.2620
Diluted NI Available to Com Stockholders
-11,638.5390
-2,080.8560
1,609.6970
-3,576.6140
9,724.2620
Basic EPS
-0.10
-0.07
0.07
-0.24
0.66
Diluted EPS
-0.10
-0.07
0.01
-0.24
0.13
Basic Average Shares
69,250.1950
28,397.6910
22,164.5010
15,049.4100
14,760.1180
Diluted Average Shares
298,571.4560
257,718.9520
203,742.1860
15,049.4100
72,181.4990
Total Operating Income as Reported
-1,036.9950
-2,022.0280
-1,022.7450
-1,711.4400
-1,429.8420
Total Expenses
1,063.6860
2,029.1620
1,022.7450
2,396.8190
2,319.7410
Net Income from Continuing & Discontinued Operation
-11,638.5390
-2,080.8560
1,609.6970
-3,576.6140
9,724.2620
Normalized Income
-2,285.1340
-2,734.0370
-2,001.9660
-2,791.7016
-1,883.5491
Interest Expense
1,362.5870
857.3190
1,052.4990
932.7840
969.1060
Net Interest Income
-1,362.5870
-857.3190
-1,052.4990
-932.7840
-969.1060
EBIT
-10,445.7080
-1,202.7920
2,552.4250
-2,705
11,144.4660
EBITDA
-10,437.3780
-1,196.9100
2,564.2700
-2,683.0630
11,263.5050
Reconciled Cost of Revenue
18.9710
7.5000
0
225.1070
279.3330
Reconciled Depreciation
8.3300
5.8820
11.8450
21.9370
119.0390
Net Income from Continuing Operation Net Minority Interest
-11,693.8470
-1,918.4150
1,473.1320
-3,576.6140
9,724.2620
Total Unusual Items Excluding Goodwill
-9,408.7130
815.6220
3,475.0980
-993.5600
12,574.3080
Total Unusual Items
-9,408.7130
815.6220
3,475.0980
-993.5600
12,574.3080
Normalized EBITDA
-1,028.6650
-2,012.5320
-910.8280
-1,689.5030
-1,310.8030
Tax Rate for Calcs
0
0
0
0.0002
0.0001
Tax Effect of Unusual Items
0
0
0
-208.6476
966.4969
12/31/2021 - 8/28/2012
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