Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
0
0
0
0
0
Gross Profit
0
0
0
0
0
Operating Expense
1,880.1110
2,519.2420
2,455.3170
2,147.2650
2,008.2170
Operating Income
-1,880.1110
-2,519.2420
-2,455.3170
-2,147.2650
-2,008.2170
Net Non Operating Interest Income Expense
-547.0670
-859.9150
-2,043.5840
-782.5520
-460.3550
Other Income Expense
-793.8940
38.9450
352.9650
--
-536.0470
Pretax Income
-3,221.0720
-3,340.2120
-4,145.9360
-2,929.8170
-3,004.6190
Tax Provision
0
0
0
0
0
Net Income Common Stockholders
-3,221.0720
-3,340.2120
-4,145.9360
-2,929.8170
-3,004.6190
Diluted NI Available to Com Stockholders
-3,221.0720
-3,340.2120
-4,145.9360
-2,929.8170
-3,004.6190
Basic EPS
-1.93
-2.51
-3.77
-3.13
-3.20
Diluted EPS
-1.93
-2.51
-3.77
-3.13
-3.20
Basic Average Shares
1,602.0680
1,332.4490
1,100.3720
934.9150
909.9140
Diluted Average Shares
1,602.0680
1,332.4490
1,100.3720
934.9150
909.9140
Total Operating Income as Reported
-1,880.1110
-2,519.2420
-2,455.3170
-2,147.2650
-2,008.2170
Total Expenses
1,880.1110
2,519.2420
2,455.3170
2,147.2650
2,008.2170
Net Income from Continuing & Discontinued Operation
-3,221.0720
-3,340.2120
-4,145.9360
-2,929.8170
-3,004.6190
Normalized Income
-3,267.2820
-3,379.1570
-4,498.9010
-2,929.8170
-2,468.5720
Interest Expense
547.0670
859.9150
2,043.5840
782.5520
460.3550
Net Interest Income
-547.0670
-859.9150
-2,043.5840
-782.5520
-460.3550
EBIT
-2,674.0050
-2,480.2970
-2,102.3520
-2,147.2650
-2,544.2640
EBITDA
-2,671.2790
-2,474.6860
-2,093.4960
-2,136.8110
-2,525.1130
Reconciled Depreciation
2.7260
5.6110
8.8560
10.4540
19.1510
Net Income from Continuing Operation Net Minority Interest
-3,221.0720
-3,340.2120
-4,145.9360
-2,929.8170
-3,004.6190
Total Unusual Items Excluding Goodwill
46.2100
38.9450
352.9650
0
-536.0470
Total Unusual Items
46.2100
38.9450
352.9650
0
-536.0470
Normalized EBITDA
-2,717.4890
-2,513.6310
-2,446.4610
-2,136.8110
-1,989.0660
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 1/8/2021
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