Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
Total Revenue
54,993.8080
60,441.6460
73,521.2910
71,354.2980
Cost of Revenue
40,924.5400
44,631.8970
58,983.2100
64,999.1360
Gross Profit
14,069.2680
15,809.7490
14,538.0810
6,355.1620
Operating Expense
29,051.8870
30,076.7420
30,993.2240
37,641.6930
Operating Income
-14,982.6190
-14,266.9930
-16,455.1430
-31,286.5310
Net Non Operating Interest Income Expense
-7,286.3110
-7,404.5640
-6,160.0050
-3,232.0720
Other Income Expense
-5,277.2780
-5,030.1180
37,539.1990
-1,390.4800
Pretax Income
-27,546.2080
-26,701.6750
14,924.0510
-35,909.0830
Tax Provision
511.5530
496.2900
-763.6390
413.4230
Earnings from Equity Interest Net of Tax
-3,270.8550
-2,858.4240
-1,252.3300
0
Net Income Common Stockholders
-32,753.8990
-30,525.5940
13,940.7490
-36,561.6480
Diluted NI Available to Com Stockholders
-32,753.8990
-30,525.5940
13,940.7490
-36,561.6480
Basic EPS
-14.30
-13.20
6.46
-17.67
Diluted EPS
-14.30
-13.21
6.46
-17.67
Basic Average Shares
2,250.5850
2,273.1110
2,250.1450
2,059.6670
Diluted Average Shares
2,250.5850
2,274.4760
2,259.7650
2,059.6670
Total Operating Income as Reported
-18,495.7400
-17,688.2570
-17,943.5220
-32,803.7670
Total Expenses
69,976.4270
74,708.6390
89,976.4340
102,640.8290
Net Income from Continuing & Discontinued Operation
-32,238.5760
-30,030.9770
14,410.0780
-36,395.3500
Normalized Income
-27,148.7180
-25,947.3209
-16,472.0909
-35,201.0651
Interest Expense
7,286.3110
7,404.5640
6,160.0050
3,232.0720
Net Interest Income
-7,286.3110
-7,404.5640
-6,160.0050
-3,232.0720
EBIT
-20,259.8970
-19,297.1110
21,084.0560
-32,677.0110
EBITDA
-16,323.7870
-15,008.6610
25,852.8650
-27,216.6900
Reconciled Cost of Revenue
40,924.5390
44,631.8960
58,983.2100
64,999.1360
Reconciled Depreciation
3,936.1100
4,288.4500
4,768.8090
5,460.3210
Net Income from Continuing Operation Net Minority Interest
-31,312.6350
-30,030.9770
14,410.0780
-36,395.3500
Total Unusual Items Excluding Goodwill
-5,270.7810
-5,169.1850
39,091.3530
-1,511.7530
Total Unusual Items
-5,270.7810
-5,169.1850
39,091.3530
-1,511.7530
Normalized EBITDA
-11,053.0060
-9,839.4760
-13,238.4880
-25,704.9370
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,106.8640
-1,085.5289
8,209.1841
-317.4681
6/30/2022 - 6/14/2010
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