Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
Total Revenue
14,100
25,702
18,957
19,085
Cost of Revenue
15,500
23,394
20,031
15,456
Gross Profit
-1,400
2,308
-1,074
3,629
Operating Expense
27,200
7,474
6,648
3,955
Operating Income
-28,600
-5,166
-7,722
-326
Net Non Operating Interest Income Expense
-900
203
-405
0
Other Income Expense
-35,700
-12,899
6,150
--
Pretax Income
-65,200
-17,862
-1,977
-326
Net Income Common Stockholders
-70,000
-19,729
-6,707
-2,674
Average Dilution Earnings
--
0
-6,222
0
Diluted NI Available to Com Stockholders
-70,000
-19,729
-12,929
-2,674
Basic EPS
-181.80
-1.32k
-1.01k
-2.63k
Diluted EPS
-181.80
-1.32k
-1.92k
-2.63k
Basic Average Shares
385.06
14.93
6.63
1.02
Diluted Average Shares
385.06
14.93
6.74
1.02
Total Operating Income as Reported
-31,400
-18,045
-7,722
-326
Total Expenses
42,700
30,868
26,679
19,411
Net Income from Continuing & Discontinued Operation
-65,200
-17,862
-1,977
-326
Normalized Income
-29,500
-11,733
-8,199
-326
Interest Income
700
312
504
0
Interest Expense
1,600
109
909
0
Net Interest Income
-900
203
-405
0
EBIT
-63,600
-17,753
-1,068
-326
EBITDA
-63,600
-17,753
-1,068
-326
Reconciled Cost of Revenue
15,500
23,394
20,031
15,456
Net Income from Continuing Operation Net Minority Interest
-65,200
-17,862
-1,977
-326
Total Unusual Items Excluding Goodwill
-35,700
-6,129
6,222
0
Total Unusual Items
-35,700
-6,129
6,222
0
Normalized EBITDA
-27,900
-11,624
-7,290
-326
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
12/31/2022 - 11/30/2021
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