Endo, Inc. (NDOI)
OTCMKTS · Delayed Price · Currency is USD
23.59
+0.49 (2.12%)
Inactive · Last trade price on Jul 31, 2025
Endo, Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,733 | 1,760 | 2,012 | 2,319 | 2,993 | 2,903 | |
Revenue Growth (YoY) | -9.52% | -12.50% | -13.26% | -22.53% | 3.10% | -0.39% |
Cost of Revenue | 1,459 | 1,442 | 941.9 | 1,039 | 1,215 | 1,389 |
Gross Profit | 274.83 | 318.02 | 1,070 | 1,279 | 1,778 | 1,514 |
Selling, General & Admin | 559.99 | 541.02 | 567.73 | 758.27 | 840.97 | 670.65 |
Research & Development | 108.47 | 102.74 | 115.46 | 120.83 | 122.07 | 120.48 |
Operating Expenses | 668.46 | 643.76 | 683.19 | 879.1 | 963.05 | 791.13 |
Operating Income | -393.64 | -325.74 | 386.43 | 400.32 | 815.34 | 722.73 |
Interest Expense | -219.51 | -166.84 | -0.99 | -349.78 | -562.35 | -532.94 |
Interest & Investment Income | 2.79 | 2.79 | 0.99 | - | - | - |
Earnings From Equity Investments | -0.23 | -0.17 | 0.2 | -0.38 | -0.45 | 2.16 |
Currency Exchange Gain (Loss) | 2.2 | 2.99 | -1.78 | 2.09 | -1.25 | -2.47 |
Other Non Operating Income (Expenses) | 0.64 | -5.06 | 0.88 | 6.16 | -0.62 | 5.06 |
EBT Excluding Unusual Items | -607.75 | -492.03 | 385.73 | 58.42 | 250.66 | 194.55 |
Merger & Restructuring Charges | -84.34 | -4.07 | -6.49 | -259.81 | -60.09 | -110.19 |
Impairment of Goodwill | - | - | - | -1,845 | -363 | - |
Gain (Loss) on Sale of Assets | 6.63 | 6.75 | 10.39 | 26.18 | 4.52 | 16.35 |
Asset Writedown | -245.43 | -245.74 | -0.5 | -117.5 | -9.82 | -112.95 |
Legal Settlements | -0.72 | -0.4 | -1,611 | -478.72 | -345.5 | 19.05 |
Other Unusual Items | 6,328 | 6,125 | -1,170 | -202.98 | 1.75 | - |
Pretax Income | 5,392 | 5,387 | -2,392 | -2,888 | -546.6 | -26.52 |
Income Tax Expense | -92.58 | -72.51 | 55.86 | 21.52 | 22.48 | -273.98 |
Earnings From Continuing Operations | 5,485 | 5,460 | -2,448 | -2,910 | -569.08 | 247.46 |
Earnings From Discontinued Operations | 183.23 | 182.84 | -2.02 | -13.49 | -44.16 | -63.52 |
Net Income to Company | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 |
Net Income | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 |
Net Income to Common | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 |
Shares Outstanding (Basic) | 86 | 126 | 235 | 235 | 233 | 229 |
Shares Outstanding (Diluted) | 86 | 126 | 235 | 235 | 233 | 234 |
Shares Change (YoY) | -63.46% | -46.56% | 0.16% | 0.88% | -0.37% | 3.36% |
EPS (Basic) | 65.95 | 44.89 | -10.42 | -12.45 | -2.63 | 0.80 |
EPS (Diluted) | 65.93 | 44.89 | -10.42 | -12.45 | -2.63 | 0.79 |
Free Cash Flow | -709.65 | -687.97 | 340.77 | 166.33 | 330.4 | 329.26 |
Free Cash Flow Per Share | -8.26 | -5.47 | 1.45 | 0.71 | 1.42 | 1.41 |
Gross Margin | 15.85% | 18.07% | 53.17% | 55.17% | 59.41% | 52.15% |
Operating Margin | -22.71% | -18.51% | 19.21% | 17.26% | 27.24% | 24.89% |
Profit Margin | 326.98% | 320.57% | -121.79% | -126.06% | -20.49% | 6.34% |
Free Cash Flow Margin | -40.94% | -39.09% | 16.94% | 7.17% | 11.04% | 11.34% |
EBITDA | -79.38 | -13.43 | 692.88 | 788.18 | 1,248 | 1,219 |
EBITDA Margin | -4.58% | -0.76% | 34.45% | 33.99% | 41.69% | 41.99% |
D&A For EBITDA | 314.26 | 312.31 | 306.45 | 387.86 | 432.38 | 496.35 |
EBIT | -393.64 | -325.74 | 386.43 | 400.32 | 815.34 | 722.73 |
EBIT Margin | -22.71% | -18.51% | 19.21% | 17.26% | 27.24% | 24.89% |
Advertising Expenses | - | 102 | 98.2 | 130.4 | 136.8 | 76 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.