Breakdown
TTM
3/31/2025
3/31/2024
3/31/2023
3/31/2022
Total Revenue
110,174
122,303
271,012
416,828
1,587,349
Cost of Revenue
82,027
89,216
221,481
358,739
1,529,850
Gross Profit
28,147
33,087
49,531
58,089
57,499
Operating Expense
33,362
33,851
84,599
78,887
110,326
Operating Income
-5,215
-764
-35,068
-20,798
-52,827
Net Non Operating Interest Income Expense
-4,205
-6,394
-9,571
-2,521
-1,574
Pretax Income
-101,087
-61,147
-129,274
-360,749
-536,080
Tax Provision
-5,682
-2,154
-11,857
-7,902
-266,087
Net Income Common Stockholders
49,929
-85,172
-117,417
-352,847
-269,993
Diluted NI Available to Com Stockholders
49,929
-85,172
-117,417
-352,847
-269,993
Basic EPS
0.01
-0.01
-0.02
-0.06
-0.05
Diluted EPS
0.01
-0.01
-0.02
-0.06
-0.05
Basic Average Shares
5,779,196.660
5,779,196.660
5,779,196.660
5,779,196.660
5,779,196.660
Diluted Average Shares
5,779,196.660
5,779,196.660
5,779,196.660
5,779,196.660
5,779,196.660
Total Operating Income as Reported
-96,814
-54,391
-119,123
-358,022
-534,049
Total Expenses
115,389
123,067
306,080
437,626
1,640,176
Net Income from Continuing & Discontinued Operation
49,929
-85,172
-117,417
-352,847
-269,993
Normalized Income
-85,859.498
-53,792.871
-106,215.182
-33,111.469
77,658.350
Interest Income
68
362
580
206
457
Interest Expense
4,273
6,756
10,151
2,727
2,031
Net Interest Income
-4,205
-6,394
-9,571
-2,521
-1,574
EBIT
-96,814
-54,391
-119,123
-358,022
-534,049
EBITDA
-93,546
-51,038
-114,393
-351,719
-525,844
Reconciled Cost of Revenue
82,027
89,216
221,481
358,739
1,529,850
Reconciled Depreciation
3,268
3,353
4,730
6,303
8,205
Net Income from Continuing Operation Net Minority Interest
-95,405
-58,993
-117,417
-352,847
-269,993
Total Unusual Items Excluding Goodwill
-10,114
-5,390
-12,333
-326,896
-440,065
Total Unusual Items
-10,114
-5,390
-12,333
-326,896
-440,065
Normalized EBITDA
-83,432
-45,648
-102,060
-24,823
-85,779
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-568.498
-189.871
-1,131.182
-7,160.469
-92,413.650
3/31/2022 - 6/7/2002
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