| TTM
|
12/31/2023
|
12/31/2022
|
12/31/2021
|
|
|---|---|---|---|---|
| Total Revenue
|
83.0120 | 146.2700 | 198.4440 | 3.8390 |
| Cost of Revenue
|
-268.0530 | -411.1330 | -573.7700 | -15.6520 |
|
Gross Profit
|
-185.0410 | -264.8630 | -375.3260 | -11.8130 |
| Selling, General and Administrative Expenses
|
-1,866.2070 | -1,742.0400 | -1,292.4980 | -1,014.7480 |
|
Operating Income/Expenses
|
-1,866.2070 | -1,742.0400 | -1,292.4980 | -1,014.7480 |
|
Total Operating Profit/Loss
|
-2,051.2480 | -2,006.9030 | -1,667.8240 | -1,026.5610 |
| Total Net Finance Income/Expense
|
-251.7210 | -241.7470 | -224.0770 | -131.1170 |
| Net Investment Income
|
0 | 0 | 171.7120 | -33.3100 |
| Irregular Income/Expenses
|
-- | -- | -- | 0 |
|
Other Income/Expense, Non-Operating
|
-1.1390 | 0 | 0 | 120.2500 |
|
Non-Operating Income/Expenses, Total
|
-252.8600 | -241.7470 | -52.3650 | -44.1770 |
|
Pretax Income
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
|
Net Income from Continuing Operations
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
|
Net Income after Extraordinary Items and Discontinued Operations
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
|
Net Income after Non-Controlling/Minority Interests
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
|
Net Income Available to Common Stockholders
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
|
Dilution to Earnings
|
-42.0650 | -- | -- | -- |
|
Diluted Net Income Available to Common Stockholders
|
-2,304.1080 | -2,248.6500 | -1,720.1890 | -1,070.7380 |
| Basic EPS
|
-0.11 | -0.10 | -0.09 | -0.06 |
| Diluted EPS
|
-0.11 | -0.10 | -0.09 | -0.06 |
|
Basic Weighted Average Shares Outstanding
|
21,738.4400 | 21,710.3490 | 19,802.6570 | 18,329.9250 |
|
Diluted Weighted Average Shares Outstanding
|
21,738.4400 | 21,710.3490 | 19,802.6570 | 18,329.9250 |
| Income Statement, Supplemental
|
||||
|
EBIT
|
-2,052.3870 | -2,006.9030 | -1,496.1120 | -939.6210 |
|
EBITDA
|
-2,009.8860 | -1,952.3220 | -1,487.1830 | -939.6210 |
|
Normalized EBITDA
|
-1,393.3790 | -1,467.3120 | -1,350.1750 | -533.8110 |
|
Normalized Income
|
-1,687.6010 | -1,763.6400 | -1,583.1810 | -664.9280 |
|
Total Unusual Items
|
616.5070 | 485.0100 | 137.0080 | 405.8100 |
|
Total Unusual Items Excluding Goodwill
|
616.5070 | 485.0100 | 137.0080 | 405.8100 |
|
Tax Effect of Unusual Items
|
0 | 0 | 0 | 0 |
12/31/2021 - 7/20/2017
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