Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,272.1530
3,297.9160
7,309.9960
10,029.5790
Cost of Revenue
1,649.3920
2,335.7750
5,798.0310
7,802.1750
Gross Profit
-377.2390
962.1410
1,511.9650
2,227.4040
Operating Expense
4,074.6890
5,344.1830
8,158.3180
7,911.2780
Operating Income
-4,451.9280
-4,382.0420
-6,646.3530
-5,683.8740
Net Non Operating Interest Income Expense
-2,196.2680
-1,759.3990
-4,755.3860
-2,637.1320
Other Income Expense
3,708.3470
-5,148.3040
-10,243.8260
4,225.4990
Pretax Income
-2,939.8490
-11,289.7450
-21,645.5650
-4,095.5070
Tax Provision
0
0
0
0
Net Income Common Stockholders
-2,961.3970
-11,181.5800
-61,496.8850
-4,018.8930
Diluted NI Available to Com Stockholders
-2,961.3970
-11,181.5800
-61,496.8850
-4,018.8930
Basic EPS
-0.01
-0.01
-0.06
-0.00
Diluted EPS
-0.01
-0.01
-0.06
-0.00
Basic Average Shares
3,610,669.4870
1,781,846.6790
980,582.9640
889,406.3110
Diluted Average Shares
52,615,992.7600
1,781,846.6790
980,582.9640
889,406.3110
Total Operating Income as Reported
-4,451.9280
-4,382.0420
-13,929.6290
-6,677.8160
Total Expenses
5,724.0810
7,679.9580
13,956.3490
15,713.4530
Net Income from Continuing & Discontinued Operation
-2,961.3970
-10,418.9490
-21,630.1430
-4,018.8930
Normalized Income
-6,337.0590
-5,740.6060
-11,344.3490
-7,958.9890
Interest Expense
2,196.2680
1,759.3990
4,755.3860
2,637.1320
Net Interest Income
-2,196.2680
-1,759.3990
-4,755.3860
-2,637.1320
EBIT
-743.5810
-8,767.7150
-16,890.1790
-1,458.3750
EBITDA
-743.5800
-9,527.8910
-15,650.0540
-48.0720
Reconciled Cost of Revenue
1,649.3920
2,335.7750
5,798.0310
7,802.1750
Reconciled Depreciation
0.0010
2.4550
1,240.1250
1,410.3030
Net Income from Continuing Operation Net Minority Interest
-2,961.3770
-10,544.4730
-21,525.7880
-4,018.8930
Total Unusual Items Excluding Goodwill
3,375.6820
-5,566.4980
-10,181.4390
3,940.0960
Total Unusual Items
3,375.6820
-4,803.8670
-10,181.4390
3,940.0960
Normalized EBITDA
-4,119.2620
-3,961.3930
-5,468.6150
-3,988.1680
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
12/31/2021 - 7/18/2002
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