Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,549.4690
1,143.5350
1,067.6720
7,533.9120
8,174.8840
Cost of Revenue
1,331.1070
512.9010
775.8770
5,328.4830
4,302.3700
Gross Profit
1,218.3620
630.6340
291.7950
2,205.4290
3,872.5140
Operating Expense
13,149.5350
7,757.8130
9,653.9550
10,423.8800
11,878.1320
Operating Income
-11,931.1730
-7,127.1790
-9,362.1600
-8,218.4510
-8,005.6180
Net Non Operating Interest Income Expense
-2,654.2270
-1,943.4120
-1,027.6820
-737.7450
-267.9610
Other Income Expense
-93.8230
-105.3100
-59.2990
-1,104.9260
13.7950
Pretax Income
-14,679.2230
-9,175.9010
-10,449.1410
-10,061.1220
-8,259.7840
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-11,608.5780
-10,232.8980
-12,064.1990
-10,061.1220
-8,259.7840
Diluted NI Available to Com Stockholders
-11,608.5780
-10,232.8980
-12,064.1990
-10,061.1220
-8,259.7840
Basic EPS
-0.17
-0.15
-0.18
-0.17
-0.15
Diluted EPS
-0.17
-0.15
-0.18
-0.17
-0.15
Basic Average Shares
72,847.9260
70,246.6430
65,822.0810
59,241.7980
55,410.6950
Diluted Average Shares
72,847.9260
70,246.6430
65,822.0810
59,241.7980
55,410.6950
Total Operating Income as Reported
-11,917.0450
-7,126.2080
-9,390.9610
-9,222.4930
-8,873.3850
Total Expenses
14,480.6420
8,270.7140
10,429.8320
15,752.3630
16,180.5020
Net Income from Continuing & Discontinued Operation
-11,608.5780
-10,232.8980
-12,064.1990
-10,061.1220
-8,259.7840
Normalized Income
-14,585.4000
-9,070.5910
-10,389.8420
-8,956.1960
-8,273.5790
Interest Income
--
--
--
0
0.0050
Interest Expense
2,654.2270
1,943.4120
1,027.6820
737.7450
267.9660
Net Interest Income
-2,654.2270
-1,943.4120
-1,027.6820
-737.7450
-267.9610
EBIT
-12,024.9960
-7,232.4890
-9,421.4590
-9,323.3770
-7,991.8180
EBITDA
-11,958.8250
-7,181.2970
-9,367.4990
-8,883.0510
-7,284.7450
Reconciled Cost of Revenue
1,376.6360
512.9010
775.8770
5,328.4830
4,302.3700
Reconciled Depreciation
20.6420
51.1920
53.9600
440.3260
707.0730
Net Income from Continuing Operation Net Minority Interest
-14,679.2230
-9,175.9010
-10,449.1410
-10,061.1220
-8,259.7840
Total Unusual Items Excluding Goodwill
-93.8230
-105.3100
-59.2990
-1,104.9260
13.7950
Total Unusual Items
-93.8230
-105.3100
-59.2990
-1,104.9260
13.7950
Normalized EBITDA
-11,865.0020
-7,075.9870
-9,308.2000
-7,778.1250
-7,298.5400
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 3/24/2011
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