Income Statement | | | | | | | | | | |
| | | | | | | Original | | | |
USD | Fiscal Year Ending | | Latest | | Year-to-date Ending |
(in millions) | | | | Dec-22 | Dec-23 | | Sep-24 | | Sep-23 | Sep-24 |
| FY - 4 | FY - 3 | FY - 2 | FY - 1 | FY | | LTM | | YTD-1 | YTD |
| | | | | | | | | | |
Revenue | 0 | 0 | 0 | 1 | 0 | | 0 | | (0) | (0) |
% Growth | NA | NA | NA | NA | -97.2% | | | | | 47.2% |
| | | | | | | | | | |
Cost of Revenue | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Gross Profit | 0 | 0 | 0 | 1 | 0 | | 0 | | (0) | (0) |
% Revenue | NA | NA | NA | 100.0% | 100.0% | | 100.0% | | 100.0% | 100.0% |
| | | | | | | | | | |
Research and Development | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Selling and Marketing | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
General and Admin | 0 | 0 | 0 | (8) | (2) | | (1) | | (2) | (1) |
Other Inc / (Exp) | 0 | 0 | 0 | 1 | 0 | | 0 | | (0) | 0 |
Total Operating Exp | 0 | 0 | 0 | (7) | (2) | | (1) | | (3) | (1) |
| | | | | | | | | | |
Operating Income | 0 | 0 | 0 | (6) | (2) | | (1) | | (3) | (1) |
% Revenue | NA | NA | NA | -583.3% | -7510.3% | | -4900.3% | | 18694.1% | 7174.0% |
| | | | | | | | | | |
Interest Expense | 0 | 0 | 0 | (4) | (6) | | (3) | | (5) | (2) |
Pre-tax Income | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
Earnings of Discontinued Ops. | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Provision for Taxes | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Net Income to Company | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
% Margin | NA | NA | NA | -930.2% | -27251.1% | | -18415.5% | | 57277.4% | 19619.8% |
| | | | | | | | | | |
Minority Interest in Earnings | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Net Income to Stockholders | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
| | | | | | | | | | |
Preferred Dividends | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Other Adj. | 0 | 0 | 0 | (0) | (0) | | (0) | | (0) | (0) |
| | | | | | | | | | |
Net Income to Common | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
% Margin | NA | NA | NA | -935.2% | -27553.7% | | -18808.3% | | 57779.5% | 19971.4% |
| | | | | | | | | | |
As Reported | | | | | | | | | | |
Basic EPS (Continuing Ops) | 0.00 | 0.00 | 0.00 | (0.30) | (0.25) | | (0.13) | | (0.24) | (0.12) |
Diluted EPS (Continuing Ops) | 0.00 | 0.00 | 0.00 | (0.30) | (0.25) | | (0.13) | | (0.24) | (0.12) |
| | | | | | | | | | |
WA Basic Shares Out. | 0.00 | 0.00 | 0.00 | 32.96 | 32.96 | | 32.96 | | 32.96 | 32.96 |
WA Diluted Shares Out. | 0.00 | 0.00 | 0.00 | 32.96 | 32.96 | | 32.96 | | 32.96 | 32.96 |
| | | | | | | | | | |
EBITDA, EBIT Reconciliation | | | | | | | | | | |
EBT, Incl. Unusual Items | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
Addback: Net Interest Expense | 0 | 0 | 0 | 4 | 6 | | 3 | | 5 | 2 |
Addback: Other Non Operating Expenses, Total | 0 | 0 | 0 | (1) | (0) | | (0) | | 0 | 0 |
Addback: Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Restructuring Charges | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Merger / Acquisition Expenses | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Goodwill Impairment | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Gain (Loss) On Sale Of Invest. | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Gain (Loss) On Sale Of Assets | 0 | 0 | 0 | 0 | 0 | | (0) | | 0 | (0) |
Addback: Asset Writedown | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: In Process R&D Expenses | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Insurance Settlements | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Legal Settlements | 0 | 0 | 0 | 0 | 0 | | 0 | | 0 | 0 |
Addback: Other Unusual Items | 0 | 0 | 0 | (0) | 0 | | 0 | | 0 | 0 |
Adjusted EBITDA | 0 | 0 | 0 | (7) | (2) | | (1) | | (2) | (1) |
% Margin | NA | NA | NA | -648.0% | -7889.4% | | -5793.6% | | 17815.5% | 7069.4% |
| | | | | | | | | | |
Adjusted EBIT | 0 | 0 | 0 | (7) | (2) | | (1) | | (2) | (1) |
% Margin | NA | NA | NA | -656.2% | -8038.8% | | -5940.2% | | 18084.0% | 7200.5% |
| | | | | | | | | | |
Adjusted Net Income Reconciliation | | | | | | | | | | |
Net Income to Company | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
Addback: Unusual Items | 0 | 0 | 0 | 0 | 0 | | (0) | | 0 | (0) |
Less: Tax Benefit of Unusual Items (26%) | 0 | 0 | 0 | (0) | (0) | | 0 | | (0) | 0 |
Adjusted Net Income | 0 | 0 | 0 | (10) | (8) | | (4) | | (8) | (4) |
% Margin | NA | NA | NA | -914.2% | -27111.0% | | -18511.2% | | 56826.0% | 19639.4% |