Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
9,672.5380
6,586.0370
12,740.4580
11,263.8750
Cost of Revenue
6,003.9320
4,438.4780
6,051.7170
7,489.7840
Gross Profit
3,667.9220
2,146.8750
6,688.7410
3,774.0910
Operating Expense
5,899.2710
7,963.1700
8,998.2080
1,073.7730
Operating Income
-2,231.3490
-5,816.2950
-2,309.4670
2,700.3180
Net Non Operating Interest Income Expense
-1,095.4140
-850.9130
-808.5120
0
Other Income Expense
-3,392.6960
-3,937.0110
801.2230
11,371.6140
Pretax Income
-6,719.4590
-10,604.2190
-2,316.7560
14,071.9320
Net Income Common Stockholders
-6,500.1390
-10,604.2190
-2,316.7560
13,980.4770
Diluted NI Available to Com Stockholders
-6,500.1390
-10,604.2190
-2,316.7560
13,980.4770
Basic EPS
-0.00
-0.01
-0.00
0.00
Diluted EPS
-0.00
-0.01
-0.00
0.00
Basic Average Shares
2,079,035.4550
1,720,182.6510
1,355,230.6990
1,050,462.8450
Diluted Average Shares
32,571,599.4910
31,979,922.4800
31,979,922.4800
1,050,462.8450
Total Operating Income as Reported
-2,231.4490
-5,816.3950
-2,309.4670
--
Total Expenses
11,903.2030
12,401.6480
15,049.9250
8,563.5570
Net Income from Continuing & Discontinued Operation
-6,500.1390
-10,604.2190
-2,316.7560
13,980.4770
Normalized Income
-5,806.7880
-9,910.8680
-2,316.7560
13,980.4770
Interest Expense
840.6440
596.1430
484.3460
0
Net Interest Income
-1,095.4140
-850.9130
-808.5120
0
EBIT
-5,878.8150
-10,008.0760
-1,832.4100
14,071.9320
EBITDA
-5,733.5200
-9,906.9190
-1,735.4000
14,076.5090
Reconciled Cost of Revenue
6,003.9320
4,438.4780
6,051.7170
7,485.2070
Reconciled Depreciation
145.2950
101.1570
97.0100
4.5770
Net Income from Continuing Operation Net Minority Interest
-6,500.1390
-10,604.2190
-2,316.7560
13,980.4770
Total Unusual Items Excluding Goodwill
-693.3510
-693.3510
--
--
Total Unusual Items
-693.3510
-693.3510
--
--
Normalized EBITDA
-5,040.1690
-9,213.5680
-1,735.4000
14,076.5090
Tax Rate for Calcs
0
0
0
0.0003
Tax Effect of Unusual Items
0
0
0
0
12/31/2021 - 11/12/2012
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