Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
30,676
30,676
50,015
80,481
158,333
Cost of Revenue
5,708
5,708
7,909
12,267
17,799
Gross Profit
24,968
24,968
42,106
68,214
140,534
Operating Expense
4,133
4,133
96,674
106,666
149,638
Operating Income
20,835
20,835
-54,568
-38,452
-9,104
Net Non Operating Interest Income Expense
-5,457
-5,457
-2,123
-3,911
-4,754
Other Income Expense
-58,868
-58,868
-150,394
2,573
17,778
Pretax Income
-43,490
-43,490
-207,085
-39,790
3,920
Tax Provision
-14,734
-14,734
-27,364
35,772
23,504
Net Income Common Stockholders
-28,756
-28,756
-179,721
-75,562
-19,584
Diluted NI Available to Com Stockholders
-28,756
-28,756
-179,721
-75,562
-19,584
Basic EPS
-3.20
-3.20
-19.90
-8.40
-2.20
Diluted EPS
-3.20
-3.20
-19.90
-8.40
-2.20
Basic Average Shares
9,035.7330
9,035.7330
9,035.7330
9,035.7280
9,016.2560
Diluted Average Shares
9,035.7330
9,035.7330
9,035.7330
9,035.7280
9,016.2560
Total Operating Income as Reported
-34,426
-34,426
-205,919
-39,975
-10,836
Total Expenses
9,841
9,841
104,583
118,933
167,437
Net Income from Continuing & Discontinued Operation
-28,756
-28,756
-179,721
-75,562
-19,584
Normalized Income
10,155.7480
10,155.7480
-49,179.0080
-77,491.7500
-32,917.5000
Interest Income
4,201
4,201
5,958
6,854
11,925
Interest Expense
9,658
9,658
8,081
10,765
16,679
Net Interest Income
-5,457
-5,457
-2,123
-3,911
-4,754
EBIT
-33,832
-33,832
-199,004
-29,025
20,599
EBITDA
-16,852
-16,852
-175,165
-3,628
44,641
Reconciled Cost of Revenue
5,708
5,708
7,909
12,267
17,799
Reconciled Depreciation
16,980
16,980
23,839
25,397
24,042
Net Income from Continuing Operation Net Minority Interest
-28,756
-28,756
-179,721
-75,562
-19,584
Total Unusual Items Excluding Goodwill
-58,868
-58,868
-150,394
2,573
17,778
Total Unusual Items
-58,868
-58,868
-150,394
2,573
17,778
Normalized EBITDA
42,016
42,016
-24,771
-6,201
26,863
Tax Rate for Calcs
0.0003
0.0003
0.0001
0.0003
0.0003
Tax Effect of Unusual Items
-19,956.2520
-19,956.2520
-19,852.0080
643.2500
4,444.5000
12/31/2021 - 9/17/2010
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