Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
Total Revenue
3,300
3,400
33,900
120,900
Cost of Revenue
3,200
3,200
40,000
107,882
Gross Profit
100
200
-6,100
13,018
Operating Expense
105,200
117,400
78,300
138,351
Operating Income
-105,100
-117,200
-84,400
-125,333
Net Non Operating Interest Income Expense
0
0
0
-2,344
Pretax Income
-104,600
-116,700
-61,300
-48,609
Tax Provision
-24,900
-24,900
-19,000
-84,466
Net Income Common Stockholders
-79,700
-91,800
-42,300
35,858
Diluted NI Available to Com Stockholders
-79,700
-91,800
-42,300
35,858
Basic EPS
-0.53
-0.61
-0.28
0.24
Diluted EPS
-0.53
-0.61
-0.28
0.24
Basic Average Shares
151,253.6940
--
151,253.6940
151,253.6940
Diluted Average Shares
151,253.6940
--
151,253.6940
151,253.6940
Rent Expense Supplemental
--
--
810
810
Total Expenses
108,400
120,600
118,300
246,233
Net Income from Continuing & Discontinued Operation
-79,700
-91,800
-42,300
35,858
Normalized Income
-80,080.9751
-92,193.3162
-58,240.1305
-19,490.3000
Interest Expense
0
0
0
2,344
Net Interest Income
0
0
0
-2,344
EBIT
-104,600
-116,700
-61,300
-46,265
EBITDA
-89,300
-95,100
-36,000
-18,572
Reconciled Cost of Revenue
3,200
3,200
40,000
107,882
Reconciled Depreciation
15,300
21,600
25,300
27,693
Net Income from Continuing Operation Net Minority Interest
-79,700
-91,800
-42,300
35,858
Total Unusual Items Excluding Goodwill
500
500
23,100
79,069
Total Unusual Items
500
500
23,100
79,069
Normalized EBITDA
-89,800
-95,600
-59,100
-97,641
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
119.0249
106.6838
7,159.8695
23,720.7000
3/31/2022 - 4/21/2004
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