Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
31,172.3950
40,429.7500
89,002.2430
63,515.0710
17,358.9140
Cost of Revenue
30,835.6060
39,636.9540
85,928.1370
60,799.4740
17,479.0850
Gross Profit
336.7890
792.7960
3,074.1060
2,715.5970
-120.1710
Operating Expense
-5,704.7100
4,827.3270
2,225.2080
2,815.6490
367.6330
Operating Income
6,041.4990
-4,034.5310
848.8980
-100.0520
-487.8040
Net Non Operating Interest Income Expense
-333.8120
-369.0120
-450.3230
-789.3060
-396.1880
Other Income Expense
-6,559.1790
-1,749.5570
235.0820
1,057.2000
80.9930
Pretax Income
-851.4920
-6,153.1000
633.6580
167.8420
-802.9990
Tax Provision
1,519.9110
34.4110
268.5670
226.1690
135.4140
Net Income Common Stockholders
-2,371.4030
-6,187.5110
-9,579.7600
1,896.1880
-938.4130
Diluted NI Available to Com Stockholders
-2,371.4030
-6,187.5110
-9,579.7600
1,896.1880
-938.4130
Basic EPS
4.64
-20.96
-47.68
11.36
-6.40
Diluted EPS
4.64
-20.96
-47.68
11.36
-7.68
Basic Average Shares
413.9340
295.8730
200.7940
167.4200
148.7110
Diluted Average Shares
413.9340
295.8730
200.7940
167.4200
148.7110
Total Operating Income as Reported
6,041.4990
-4,034.5310
848.8980
-100.0520
-487.8040
Total Expenses
25,130.8960
44,464.2810
88,153.3450
63,615.1230
17,846.7180
Net Income from Continuing & Discontinued Operation
-2,371.4030
-6,187.5110
-9,579.7600
1,896.1880
-938.4130
Normalized Income
-2,371.4030
-6,187.5110
365.0910
-58.3270
-938.4130
Interest Expense
333.8120
369.0120
450.3230
789.3060
396.1880
Net Interest Income
-333.8120
-369.0120
-450.3230
-789.3060
-396.1880
EBIT
-517.6800
-5,784.0880
1,083.9810
957.1480
-406.8110
EBITDA
-517.6800
-4,979.1700
1,962.5460
3,151.0460
1,031.4990
Reconciled Cost of Revenue
30,835.6060
39,636.9540
85,928.1370
60,799.4740
17,479.0850
Reconciled Depreciation
--
804.9180
878.5650
2,193.8980
1,438.3100
Net Income from Continuing Operation Net Minority Interest
-2,371.4030
-6,187.5110
365.0910
-58.3270
-938.4130
Normalized EBITDA
-517.6800
-4,979.1700
1,962.5460
3,151.0460
1,031.4990
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
0
0
0
0
0
12/31/2021 - 10/21/2020
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