Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,467.1280
5,446.7570
7,473.9370
4,825.9840
3,666.3830
Cost of Revenue
3,789.8680
3,873.9170
6,399.1690
4,371.6980
3,002.8010
Gross Profit
677.2600
1,572.8400
1,074.7680
454.2860
663.5820
Operating Expense
2,430.9470
2,669.8950
3,041.5780
4,293.2800
3,129.0520
Operating Income
-1,753.6870
-1,097.0550
-1,966.8100
-3,838.9940
-2,465.4700
Net Non Operating Interest Income Expense
-35.1260
-39.5670
-6.9600
-40.9260
34.0650
Other Income Expense
221.1950
452.4880
161.9090
1,133.0060
1,982.5410
Pretax Income
-1,567.6180
-684.1340
-1,811.8610
-2,746.9140
-448.8640
Net Income Common Stockholders
-1,567.6190
-684.1340
-1,811.8610
-2,746.9140
-448.8640
Diluted NI Available to Com Stockholders
-1,567.6190
-684.1340
-1,811.8610
-2,746.9140
-448.8640
Basic EPS
0.00
0.00
-0.01
-0.01
-0.01
Diluted EPS
0.00
0.00
-0.01
-0.01
-0.01
Basic Average Shares
293,450.5380
295,193.9380
274,984.8480
274,984.8480
269,819.6010
Diluted Average Shares
293,450.5380
295,193.9380
274,984.8480
274,984.8480
269,819.6010
Total Operating Income as Reported
-1,953.0990
-1,296.4680
-1,963.1130
-3,828.7220
-2,534.4720
Rent Expense Supplemental
379.5070
397.6640
384.3280
417.2850
246.2170
Total Expenses
6,220.8150
6,543.8120
9,440.7470
8,664.9780
6,131.8530
Net Income from Continuing & Discontinued Operation
-1,567.6190
-684.1340
-1,811.8610
-2,746.9140
-448.8640
Normalized Income
-2,002.1490
-1,136.6220
-1,776.3110
-3,859.7650
-1,999.9020
Interest Income
--
--
--
10.4070
82.3920
Interest Expense
35.1260
39.5670
6.9600
51.3330
48.3270
Net Interest Income
-35.1260
-39.5670
-6.9600
-40.9260
34.0650
EBIT
-1,532.4920
-644.5670
-1,804.9010
-2,695.5810
-400.5370
EBITDA
-1,517.3380
-620.1080
-1,768.0820
-2,664.0350
-372.5650
Reconciled Cost of Revenue
3,789.8680
3,873.9170
6,399.1690
4,371.6980
3,002.8010
Reconciled Depreciation
15.1540
24.4590
36.8190
31.5460
27.9720
Net Income from Continuing Operation Net Minority Interest
-1,567.6190
-684.1340
-1,811.8610
-2,746.9140
-448.8640
Total Unusual Items Excluding Goodwill
434.5300
452.4880
-35.5500
1,112.8510
1,551.0380
Total Unusual Items
434.5300
452.4880
-35.5500
1,112.8510
1,551.0380
Normalized EBITDA
-1,951.8680
-1,072.5960
-1,732.5320
-3,776.8860
-1,923.6030
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 1/10/2007
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