At close: December 31 at 10:32:30 AM GMT+11
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,032.4550
1,032.4550
1,535.5230
1,912.1310
8,369.6540
Cost of Revenue
1.2190
1.2190
193.2020
638.0840
5,445.6540
Gross Profit
1,031.2360
1,031.2360
1,342.3210
1,274.0470
2,924.0000
Operating Expense
2,298.3250
2,298.3250
3,215.7880
2,479.9200
4,723.0340
Operating Income
-1,267.0890
-1,267.0890
-1,873.4670
-1,205.8730
-1,799.0340
Net Non Operating Interest Income Expense
-17.7500
-17.7500
0.2530
-6.5750
-10.0230
Other Income Expense
162.2600
162.2600
-6,428.7510
621.0020
111.6600
Pretax Income
-902.1930
-902.1930
-7,725.6380
-343.2960
-1,031.8960
Tax Provision
1.6690
1.6690
18.0560
918.8850
33.1440
Net Income Common Stockholders
-903.1750
-903.1750
-7,743.3900
-1,049.0970
-1,467.3640
Basic EPS
-0.00
--
-0.03
-0.01
-0.01
Diluted EPS
-0.00
--
-0.03
-0.01
-0.01
Basic Average Shares
296,580.3680
--
254,088.0310
183,268.0880
183,268.0880
Diluted Average Shares
296,580.3680
--
254,088.0310
183,268.0880
183,268.0880
Net Income from Continuing & Discontinued Operation
-903.1750
-903.1750
-7,743.3900
-1,049.0970
-1,467.3640
Normalized Income
-903.1750
-903.1750
-2,773.9552
-1,049.0970
-1,467.3640
Interest Income
0.5230
0.5230
2.1700
--
--
Interest Expense
18.2730
18.2730
1.9170
6.5750
10.0230
Net Interest Income
-17.7500
-17.7500
0.2530
-6.5750
-10.0230
EBIT
-883.9200
-883.9200
-7,723.7210
-336.7210
-1,021.8730
EBITDA
-663.5340
-663.5340
-7,147.3940
-88.5710
-356.3720
Reconciled Cost of Revenue
1.2190
1.2190
193.2020
638.0840
5,445.6540
Reconciled Depreciation
220.3860
220.3860
576.3270
248.1500
665.5010
Net Income from Continuing Operation Net Minority Interest
-903.1750
-903.1750
-7,743.3900
-1,049.0970
-1,467.3640
Total Unusual Items Excluding Goodwill
--
--
-6,538.7300
--
--
Total Unusual Items
--
--
-6,538.7300
--
--
Normalized EBITDA
-663.5340
-663.5340
-608.6640
-88.5710
-356.3720
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
--
--
-1,569.2952
--
--
12/31/2020 - 3/29/2017
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