Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,251.2590
563.7260
0.7540
24.7260
1,081.0950
Cost of Revenue
1,263
325.3040
0.9760
105.5540
769.9670
Gross Profit
-11.7410
238.4220
-0.2220
-80.8280
311.1280
Operating Expense
1,818.9780
1,745.2470
6,185.3020
2,952.5010
3,616.1500
Operating Income
-1,830.7190
-1,506.8250
-6,185.5240
-3,033.3290
-3,305.0220
Net Non Operating Interest Income Expense
112.0850
-68.8580
-14.2760
43.0810
-14.5180
Other Income Expense
3,499.7110
3,501.1770
-2,183.1150
4,132.8850
-750.5870
Pretax Income
1,781.0770
1,925.4940
-8,382.9150
1,142.6370
-4,070.1270
Tax Provision
0
0.1820
--
0
0
Net Income Common Stockholders
1,799.5110
2,684.5220
-23,626.1720
803.7000
-6,120.3080
Diluted NI Available to Com Stockholders
1,799.5110
2,684.5220
-23,626.1720
803.7000
-6,120.3080
Basic EPS
0.26
0.26
-2.29
0.10
-1.17
Diluted EPS
0.26
0.26
-2.29
0.10
-1.17
Basic Average Shares
10,323.2680
10,323.2680
10,323.2680
8,019.2080
5,218.6810
Diluted Average Shares
10,323.2680
10,323.2680
10,323.2680
8,019.2080
5,218.6810
Total Operating Income as Reported
-1,830.7190
-1,832.6570
-6,185.5240
-3,040.1620
-3,660.5920
Total Expenses
3,081.9780
2,070.5510
6,186.2780
3,058.0550
4,386.1170
Net Income from Continuing & Discontinued Operation
1,799.5110
2,684.5220
-23,626.1720
803.7000
-6,120.3080
Normalized Income
-8,411.2770
-4,236.8430
-5,732.9950
-3,062.9360
-3,394.7730
Interest Income
--
--
--
43.0810
--
Interest Expense
--
68.8580
14.2760
--
14.5180
Net Interest Income
112.0850
-68.8580
-14.2760
43.0810
-14.5180
EBIT
-1,830.7190
-1,506.8250
-6,185.5240
-3,033.3290
-4,055.6090
EBITDA
-740.1140
-935.9320
-3,539.5870
-3,016.2150
-3,150.8260
Reconciled Cost of Revenue
1,263
325.3040
0.9760
105.5540
769.9670
Reconciled Depreciation
1,090.6050
570.8930
2,645.9370
17.1140
904.7830
Net Income from Continuing Operation Net Minority Interest
1,799.5110
2,109.2730
-8,377.5710
1,091.3240
-3,474.4770
Total Unusual Items Excluding Goodwill
10,210.7880
6,346.1160
-2,644.5760
4,154.2600
-79.7040
Total Unusual Items
10,210.7880
6,346.1160
-2,644.5760
4,154.2600
-79.7040
Normalized EBITDA
-10,950.9020
-7,282.0480
-895.0110
-7,170.4750
-3,071.1220
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 9/21/2017
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