Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
Total Revenue
1,377.9210
562.3120
1,536.8110
940.8030
Cost of Revenue
213.4100
160.5780
229.8480
342.6000
Gross Profit
1,164.5110
401.7340
1,306.9630
598.2030
Operating Expense
24,540.2190
12,959.4320
8,534.8810
10,775.2820
Operating Income
-23,375.7080
-12,557.6980
-7,227.9180
-10,177.0790
Net Non Operating Interest Income Expense
-314.4980
-3,262.9270
-4,472.7300
-2,191.8030
Other Income Expense
-2,326.7610
1,412.2790
-8,896.7880
1,171.4320
Pretax Income
-26,016.9670
-14,408.3460
-20,597.4360
-11,197.4500
Tax Provision
0
0
0
0
Net Income Common Stockholders
-26,016.9670
-14,408.3460
-20,597.4360
-11,197.4500
Diluted NI Available to Com Stockholders
-26,016.9670
-14,408.3460
-20,597.4360
-11,197.4500
Basic EPS
-1.40
-1.40
-2.01
-1.09
Diluted EPS
-1.40
-1.40
-2.01
-1.09
Basic Average Shares
10,267.6860
10,267.6860
10,267.6860
10,267.6860
Diluted Average Shares
10,267.6860
10,267.6860
10,267.6860
10,267.6860
Total Operating Income as Reported
-25,702.4690
--
--
--
Rent Expense Supplemental
11.1690
11.1690
11.7930
2.3660
Total Expenses
24,753.6290
13,120.0100
8,764.7290
11,117.8820
Net Income from Continuing & Discontinued Operation
-26,016.9670
-14,408.3460
-20,597.4360
-11,197.4500
Normalized Income
-26,004.3490
-17,955.5740
-13,774.0660
-13,975.0930
Interest Expense
300.2040
3,249.6410
4,459.6590
2,185.3490
Net Interest Income
-314.4980
-3,262.9270
-4,472.7300
-2,191.8030
EBIT
-25,716.7630
-11,158.7050
-16,137.7770
-9,012.1010
EBITDA
-24,650.2600
-10,638.0080
-15,777.7560
-8,751.4500
Reconciled Cost of Revenue
213.4100
160.5780
229.8480
342.6000
Reconciled Depreciation
1,066.5030
520.6970
360.0210
260.6510
Net Income from Continuing Operation Net Minority Interest
-26,016.9670
-14,408.3460
-20,597.4360
-11,197.4500
Total Unusual Items Excluding Goodwill
-12.6180
3,547.2280
-6,823.3700
2,777.6430
Total Unusual Items
-12.6180
3,547.2280
-6,823.3700
2,777.6430
Normalized EBITDA
-24,637.6420
-14,185.2360
-8,954.3860
-11,529.0930
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
6/30/2022 - 3/28/2024
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