Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,881.0450
542.1660
0
0
0
Cost of Revenue
1,458.2340
448.0950
0
--
--
Gross Profit
422.8110
94.0710
0
--
--
Operating Expense
27,277.0880
9,011.8030
9,559.3290
4,450.9150
3,869.1480
Operating Income
-26,854.2770
-8,917.7320
-9,559.3290
-4,450.9150
-3,869.1480
Net Non Operating Interest Income Expense
-5,249.4800
-12,364.6560
-10,251.0940
-8,682.7820
-7,028.3370
Other Income Expense
22,096.6660
-1,783.4070
-15,722.3680
-2,145.7910
-858.2350
Pretax Income
-10,007.0910
-23,065.7950
-35,532.7910
-15,279.4880
-11,755.7200
Net Income Common Stockholders
-10,007.0910
-23,065.7950
-35,532.7910
-15,279.4880
-11,755.7200
Diluted NI Available to Com Stockholders
-10,007.0910
-23,065.7950
-35,532.7910
-15,279.4880
-11,755.7200
Basic EPS
-3.08
-24.64
-37.96
-16.32
-12.56
Diluted EPS
-3.08
-24.64
-37.96
-16.32
-12.56
Basic Average Shares
3,253.3870
936.1400
936.1400
936.1400
936.1400
Diluted Average Shares
3,253.3870
936.1400
936.1400
936.1400
936.1400
Total Operating Income as Reported
-26,854.2770
-8,917.7320
-9,559.3290
-4,450.9150
-3,869.1480
Total Expenses
28,735.3220
9,459.8980
9,559.3290
4,450.9150
3,869.1480
Net Income from Continuing & Discontinued Operation
-10,007.0910
-23,065.7950
-35,532.7910
-15,279.4880
-11,755.7200
Normalized Income
-32,197.6210
-21,444.1000
-19,810.4230
-13,133.6970
-10,897.4850
Interest Expense
5,249.4800
12,364.6560
10,251.0940
8,682.7820
7,028.3370
Net Interest Income
-5,249.4800
-12,364.6560
-10,251.0940
-8,682.7820
-7,028.3370
EBIT
-4,757.6110
-10,701.1390
-25,281.6970
-6,596.7060
-4,727.3830
EBITDA
-4,727.1160
-10,668.5750
-25,245.0630
-6,544.1610
-4,671.1730
Reconciled Cost of Revenue
1,458.2340
448.0950
0
--
--
Reconciled Depreciation
30.4950
32.5640
36.6340
52.5450
56.2100
Net Income from Continuing Operation Net Minority Interest
-10,007.0910
-23,065.7950
-35,532.7910
-15,279.4880
-11,755.7200
Total Unusual Items Excluding Goodwill
22,190.5300
-1,621.6950
-15,722.3680
-2,145.7910
-858.2350
Total Unusual Items
22,190.5300
-1,621.6950
-15,722.3680
-2,145.7910
-858.2350
Normalized EBITDA
-26,917.6460
-9,046.8800
-9,522.6950
-4,398.3700
-3,812.9380
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 1/3/2025
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