Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
20,283.0640
20,283.0640
26,319.8630
21,786.1490
808.9020
Cost of Revenue
12,884.1640
12,884.1640
19,147.0870
15,461.2820
736.7460
Gross Profit
7,398.9000
7,398.9000
7,172.7760
6,324.8670
72.1560
Operating Expense
17,462.8540
17,462.8540
23,259.3530
13,109.3330
5,006.7180
Operating Income
-10,063.9540
-10,063.9540
-16,086.5770
-6,784.4660
-4,934.5620
Net Non Operating Interest Income Expense
-6,716.1820
-6,716.1820
-4,062.3590
-1,611.1030
-169.4500
Other Income Expense
-12,153.9090
-12,153.9090
1,382.2730
-806.9640
-659.9350
Pretax Income
-28,934.0450
-28,934.0450
-18,766.6630
-9,202.5330
-5,763.9470
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-28,934.0450
-28,934.0450
-7,623.2900
-8,852.6770
-5,373.0150
Diluted NI Available to Com Stockholders
-28,934.0450
-28,934.0450
-7,623.2900
-8,852.6770
-5,373.0150
Basic EPS
-3.58
-3.58
-2.68k
-81.22k
-95.95k
Diluted EPS
-3.58
-3.58
-2.68k
-81.22k
-95.95k
Basic Average Shares
8,075.2960
8,075.2960
2.8430
0.1090
0.0560
Diluted Average Shares
8,075.2960
8,075.2960
2.8430
0.1090
0.0560
Total Operating Income as Reported
-20,024.4660
-20,024.4660
-16,086.5770
-6,784.4660
-4,934.5620
Total Expenses
30,347.0180
30,347.0180
42,406.4400
28,570.6150
5,743.4640
Net Income from Continuing & Discontinued Operation
-28,934.0450
-28,934.0450
-18,192.0200
-8,852.6770
-5,373.0150
Normalized Income
-22,656.8820
-22,656.8820
-20,693.3300
-7,661.7050
-4,713.0800
Interest Expense
3,427.5390
3,427.5390
2,134.3310
1,611.1030
169.4500
Net Interest Income
-6,716.1820
-6,716.1820
-4,062.3590
-1,611.1030
-169.4500
EBIT
-25,506.5060
-25,506.5060
-16,632.3320
-7,591.4300
-5,594.4970
EBITDA
-25,024.7760
-25,024.7760
-15,951.0370
-7,062.2640
-5,535.2140
Reconciled Cost of Revenue
12,884.1640
12,884.1640
19,147.0870
15,461.2820
736.7460
Reconciled Depreciation
481.7300
481.7300
681.2950
529.1660
59.2830
Net Income from Continuing Operation Net Minority Interest
-28,934.0450
-28,934.0450
-18,192.0200
-8,852.6770
-5,373.0150
Total Unusual Items Excluding Goodwill
-6,277.1630
-6,277.1630
2,501.3100
-1,190.9720
-659.9350
Total Unusual Items
-6,277.1630
-6,277.1630
2,501.3100
-1,190.9720
-659.9350
Normalized EBITDA
-18,747.6130
-18,747.6130
-18,452.3470
-5,871.2920
-4,875.2790
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 6/15/2009
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