Endo Inc. (NDOI)
OTCMKTS
· Delayed Price · Currency is USD
21.00
-0.25 (-1.18%)
May 8, 2025, 4:00 PM EDT
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Revenue | 1,733 | 1,760 | 2,012 | 2,319 | 2,993 | 2,903 | Upgrade
|
| Revenue Growth (YoY) | -9.52% | -12.50% | -13.26% | -22.53% | 3.10% | -0.39% | Upgrade
|
| Cost of Revenue | 1,539 | 1,442 | 941.9 | 1,039 | 1,215 | 1,389 | Upgrade
|
| Gross Profit | 194.95 | 318.02 | 1,070 | 1,279 | 1,778 | 1,514 | Upgrade
|
| Selling, General & Admin | 559.99 | 541.02 | 567.73 | 758.27 | 840.97 | 670.65 | Upgrade
|
| Research & Development | 108.47 | 102.74 | 115.46 | 120.83 | 122.07 | 120.48 | Upgrade
|
| Operating Expenses | 668.46 | 643.76 | 683.19 | 879.1 | 963.05 | 791.13 | Upgrade
|
| Operating Income | -473.51 | -325.74 | 386.43 | 400.32 | 815.34 | 722.73 | Upgrade
|
| Interest Expense | -219.51 | -166.84 | -0.99 | -349.78 | -562.35 | -532.94 | Upgrade
|
| Interest & Investment Income | 2.79 | 2.79 | 0.99 | - | - | - | Upgrade
|
| Earnings From Equity Investments | -0.17 | -0.17 | 0.2 | -0.38 | -0.45 | 2.16 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.99 | 2.99 | -1.78 | 2.09 | -1.25 | -2.47 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.33 | -5.06 | 0.88 | 6.16 | -0.62 | 5.06 | Upgrade
|
| EBT Excluding Unusual Items | -687.74 | -492.03 | 385.73 | 58.42 | 250.66 | 194.55 | Upgrade
|
| Merger & Restructuring Charges | -4.47 | -4.07 | -6.49 | -259.81 | -60.09 | -110.19 | Upgrade
|
| Impairment of Goodwill | - | - | - | -1,845 | -363 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 6.75 | 6.75 | 10.39 | 26.18 | 4.52 | 16.35 | Upgrade
|
| Asset Writedown | -245.43 | -245.74 | -0.5 | -117.5 | -9.82 | -112.95 | Upgrade
|
| Legal Settlements | -0.72 | -0.4 | -1,611 | -478.72 | -345.5 | 19.05 | Upgrade
|
| Other Unusual Items | 6,328 | 6,125 | -1,170 | -202.98 | 1.75 | - | Upgrade
|
| Pretax Income | 5,392 | 5,387 | -2,392 | -2,888 | -546.6 | -26.52 | Upgrade
|
| Income Tax Expense | -92.58 | -72.51 | 55.86 | 21.52 | 22.48 | -273.98 | Upgrade
|
| Earnings From Continuing Operations | 5,485 | 5,460 | -2,448 | -2,910 | -569.08 | 247.46 | Upgrade
|
| Earnings From Discontinued Operations | 183.23 | 182.84 | -2.02 | -13.49 | -44.16 | -63.52 | Upgrade
|
| Net Income to Company | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Net Income | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Net Income to Common | 5,668 | 5,642 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Shares Outstanding (Basic) | 86 | 126 | 235 | 235 | 233 | 229 | Upgrade
|
| Shares Outstanding (Diluted) | 86 | 126 | 235 | 235 | 233 | 234 | Upgrade
|
| Shares Change (YoY) | -63.46% | -46.56% | 0.16% | 0.88% | -0.37% | 3.36% | Upgrade
|
| EPS (Basic) | 65.95 | 44.89 | -10.42 | -12.45 | -2.63 | 0.80 | Upgrade
|
| EPS (Diluted) | 65.93 | 44.89 | -10.42 | -12.45 | -2.63 | 0.79 | Upgrade
|
| Free Cash Flow | -709.65 | -687.97 | 340.77 | 166.33 | 330.4 | 329.26 | Upgrade
|
| Free Cash Flow Per Share | -8.26 | -5.47 | 1.45 | 0.71 | 1.42 | 1.41 | Upgrade
|
| Gross Margin | 11.25% | 18.07% | 53.17% | 55.17% | 59.41% | 52.15% | Upgrade
|
| Operating Margin | -27.32% | -18.51% | 19.21% | 17.26% | 27.24% | 24.89% | Upgrade
|
| Profit Margin | 326.98% | 320.57% | -121.79% | -126.06% | -20.49% | 6.34% | Upgrade
|
| Free Cash Flow Margin | -40.94% | -39.09% | 16.94% | 7.17% | 11.04% | 11.34% | Upgrade
|
| EBITDA | -96.8 | -13.43 | 692.88 | 788.18 | 1,248 | 1,219 | Upgrade
|
| EBITDA Margin | -5.58% | -0.76% | 34.45% | 33.99% | 41.69% | 41.99% | Upgrade
|
| D&A For EBITDA | 376.71 | 312.31 | 306.45 | 387.86 | 432.38 | 496.35 | Upgrade
|
| EBIT | -473.51 | -325.74 | 386.43 | 400.32 | 815.34 | 722.73 | Upgrade
|
| EBIT Margin | -27.32% | -18.51% | 19.21% | 17.26% | 27.24% | 24.89% | Upgrade
|
| Advertising Expenses | - | 102 | 98.2 | 130.4 | 136.8 | 76 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.