Breakdown
TTM
9/30/2024
9/30/2023
9/30/2022
Total Revenue
6,174.2360
6,174.2360
11,740.8520
7,194.1870
Cost of Revenue
2,103.3500
2,103.3500
889.6810
61.3830
Gross Profit
4,070.8860
4,070.8860
10,851.1710
7,132.8040
Operating Expense
94,781.0960
94,781.0960
6,253.1820
2,182.3660
Operating Income
-90,710.2100
-90,710.2100
4,597.9890
4,950.4380
Net Non Operating Interest Income Expense
-53.1060
-53.1060
0.7500
0
Other Income Expense
-22,959.4990
-22,959.4990
-4.9240
59.3770
Pretax Income
-113,722.8150
-113,722.8150
4,593.8150
5,009.8140
Tax Provision
-544.8180
-544.8180
2,134.0820
1,407.4490
Net Income Common Stockholders
-101,306.9590
-101,306.9590
2,148.2360
3,602.3650
Diluted NI Available to Com Stockholders
-101,306.9590
-101,306.9590
2,148.2360
3,602.3650
Basic EPS
-1.60k
--
98.00
201.60
Diluted EPS
-1.60k
--
98.00
201.60
Basic Average Shares
72.2760
--
25.2090
18.1000
Diluted Average Shares
72.2760
--
25.2090
18.1000
Total Operating Income as Reported
-90,710.2100
-90,710.2100
4,597.9890
4,950.4370
Total Expenses
96,884.4460
96,884.4460
7,142.8630
2,243.7490
Net Income from Continuing & Discontinued Operation
-101,306.9590
-101,306.9590
2,148.2360
3,602.3650
Normalized Income
-79,209.1100
-79,209.1100
2,148.2360
3,602.3650
Interest Income
--
--
0.7500
0
Net Interest Income
-53.1060
-53.1060
0.7500
0
EBIT
-90,710.2100
-90,710.2100
4,597.9890
4,950.4380
EBITDA
-86,407.8660
-86,407.8660
6,438.2910
5,111.7050
Reconciled Cost of Revenue
2,098.8070
2,098.8070
838.5500
6.3830
Reconciled Depreciation
4,302.3440
4,302.3440
1,840.3020
161.2670
Net Income from Continuing Operation Net Minority Interest
-101,306.9590
-101,306.9590
2,148.2360
3,602.3650
Total Unusual Items Excluding Goodwill
-22,204.2240
-22,204.2240
0
0
Total Unusual Items
-22,204.2240
-22,204.2240
0
0
Normalized EBITDA
-64,203.6420
-64,203.6420
6,438.2910
5,111.7050
Tax Rate for Calcs
0
0
0.0002
0.0003
Tax Effect of Unusual Items
-106.3750
-106.3750
0
0
9/30/2022 - 8/23/2022
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