Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
20,157
20,157
7,164
3,031
17,263
Cost of Revenue
19,144
19,144
10,301
4,941
32,925
Gross Profit
1,013
1,013
-3,137
-1,910
-15,662
Operating Expense
10,436
10,436
17,548
23,433
100,206
Operating Income
-9,423
-9,423
-20,685
-25,343
-115,868
Net Non Operating Interest Income Expense
-4,995
-4,995
-3,067
-4,281
-5,561
Other Income Expense
9,882
9,882
11,894
58,472
3,746
Pretax Income
-4,536
-4,536
-11,858
28,848
-117,683
Tax Provision
0
0
63
15
0
Net Income Common Stockholders
-9,547
-9,547
-81,663
-39,616
-117,683
Diluted NI Available to Com Stockholders
-9,547
-9,547
-81,663
-39,616
-117,683
Basic EPS
-0.32
--
-2.81
-1.40
-4.11
Diluted EPS
-0.32
--
-2.81
-1.40
-4.11
Basic Average Shares
29,768.2080
--
29,095.2940
28,322.7530
28,654.3130
Diluted Average Shares
29,768.2080
--
29,095.2940
28,322.7530
28,654.3130
Total Operating Income as Reported
-57
-57
-11,728
41,043
-112,122
Total Expenses
29,580
29,580
27,849
28,374
133,131
Net Income from Continuing & Discontinued Operation
-9,547
-9,547
-81,663
-39,616
-117,683
Normalized Income
-14,117
-14,117
-21,317.2600
-29,608.5965
-121,429
Interest Income
763
763
2,588
868
116
Interest Expense
5,758
5,758
5,655
5,149
5,677
Net Interest Income
-4,995
-4,995
-3,067
-4,281
-5,561
EBIT
1,222
1,222
-6,203
33,997
-112,006
EBITDA
2,249
2,249
-5,329
35,205
-105,116
Reconciled Cost of Revenue
19,144
19,144
10,301
4,941
32,925
Reconciled Depreciation
1,027
1,027
874
1,208
6,890
Net Income from Continuing Operation Net Minority Interest
-4,536
-4,536
-11,921
28,833
-117,683
Total Unusual Items Excluding Goodwill
9,581
9,581
11,894
58,472
3,746
Total Unusual Items
9,581
9,581
11,894
58,472
3,746
Normalized EBITDA
-7,332
-7,332
-17,223
-23,267
-108,862
Tax Rate for Calcs
0
0
0.0002
0
0
Tax Effect of Unusual Items
0
0
2,497.7400
30.4035
0
12/31/2021 - 8/6/2020
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