Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
85.3190
98.9940
206.7670
145.9560
Cost of Revenue
29.1770
36.7680
79.4400
42.5440
Gross Profit
56.1420
62.2260
127.3270
103.4120
Operating Expense
3,649.7130
2,048.7050
3,406.7040
2,407.7580
Operating Income
-3,593.5710
-1,986.4790
-3,279.3770
-2,304.3460
Net Non Operating Interest Income Expense
-365.6790
-423.2650
-646.0890
-611.7940
Other Income Expense
216.7420
187.2940
49.0060
-44.5050
Pretax Income
-3,742.5080
-2,222.4500
-3,876.4600
-2,960.6450
Tax Provision
2.2500
2.2500
1.6000
0.8000
Net Income Common Stockholders
-2,410.2130
-2,169.8140
-3,813.9810
-2,961.4450
Diluted NI Available to Com Stockholders
-2,410.2130
-2,169.8140
-3,813.9810
-2,961.4450
Basic EPS
-0.00
-0.00
-0.00
-0.00
Diluted EPS
-0.00
-0.00
-0.00
-0.00
Basic Average Shares
4,274,780.3320
3,168,900.8010
2,528,062.9580
2,263,126.9700
Diluted Average Shares
4,274,780.3320
3,168,900.8010
2,528,062.9580
2,263,126.9700
Total Operating Income as Reported
-3,593.5710
-1,986.4790
-3,279.3770
-2,304.3460
Total Expenses
3,678.8900
2,085.4730
3,486.1440
2,450.3020
Net Income from Continuing & Discontinued Operation
-2,410.2130
-2,169.8140
-3,813.9810
-2,961.4450
Normalized Income
-2,581.4392
-2,317.7763
-3,940.1029
-2,928.9564
Interest Expense
365.6790
423.2650
646.0890
611.7940
Net Interest Income
-365.6790
-423.2650
-646.0890
-611.7940
EBIT
-3,376.8290
-1,799.1850
-3,230.3710
-2,348.8510
EBITDA
-3,065.0510
-1,487.4070
-2,985.7400
-2,330.7840
Reconciled Cost of Revenue
29.1770
36.7680
79.4400
42.5440
Reconciled Depreciation
311.7780
311.7780
244.6310
18.0670
Net Income from Continuing Operation Net Minority Interest
-2,410.2130
-2,169.8140
-3,813.9810
-2,961.4450
Total Unusual Items Excluding Goodwill
216.7420
187.2940
159.6480
-44.5050
Total Unusual Items
216.7420
187.2940
159.6480
-44.5050
Normalized EBITDA
-3,281.7930
-1,674.7010
-3,145.3880
-2,286.2790
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
45.5158
39.3317
33.5261
-12.0164
12/31/2021 - 6/24/2008
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