Endo Inc. (NDOI)
OTCMKTS
· Delayed Price · Currency is USD
25.30
-2.95 (-10.44%)
Mar 13, 2025, 4:00 PM EST
Endo Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Revenue | 1,178 | 2,012 | 2,319 | 2,993 | 2,903 | Upgrade
|
| Revenue Growth (YoY) | -41.43% | -13.25% | -22.53% | 3.10% | -0.39% | Upgrade
|
| Cost of Revenue | 1,184 | 941.9 | 1,031 | 1,215 | 1,389 | Upgrade
|
| Gross Profit | -6.3 | 1,070 | 1,288 | 1,778 | 1,514 | Upgrade
|
| Selling, General & Admin | 382.63 | 567.73 | 758.27 | 840.97 | 670.65 | Upgrade
|
| Research & Development | 70.72 | 115.46 | 120.83 | 122.07 | 120.48 | Upgrade
|
| Operating Expenses | 453.34 | 683.19 | 879.1 | 963.05 | 791.13 | Upgrade
|
| Operating Income | -459.65 | 386.43 | 409.09 | 815.34 | 722.73 | Upgrade
|
| Interest Expense | -164.05 | -0.99 | -350.74 | -562.35 | -532.94 | Upgrade
|
| Interest & Investment Income | - | 0.99 | 0.96 | - | - | Upgrade
|
| Earnings From Equity Investments | - | 0.2 | -0.38 | -0.45 | 2.16 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -1.78 | 2.09 | -1.25 | -2.47 | Upgrade
|
| Other Non Operating Income (Expenses) | 9.57 | 0.88 | 6.16 | -0.62 | 5.06 | Upgrade
|
| EBT Excluding Unusual Items | -614.13 | 385.72 | 67.18 | 250.66 | 194.55 | Upgrade
|
| Merger & Restructuring Charges | -2.37 | -6.49 | -268.57 | -60.09 | -110.19 | Upgrade
|
| Impairment of Goodwill | - | - | -1,845 | -363 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 10.39 | 26.18 | 4.52 | 16.35 | Upgrade
|
| Asset Writedown | -243.64 | -0.5 | -117.5 | -9.82 | -112.95 | Upgrade
|
| Legal Settlements | - | -1,611 | -478.72 | -345.5 | 19.05 | Upgrade
|
| Other Unusual Items | - | -1,170 | -202.98 | 1.75 | - | Upgrade
|
| Pretax Income | -861.89 | -2,392 | -2,888 | -546.6 | -26.52 | Upgrade
|
| Income Tax Expense | -131.02 | 55.86 | 21.52 | 22.48 | -273.98 | Upgrade
|
| Earnings From Continuing Operations | -730.86 | -2,448 | -2,910 | -569.08 | 247.46 | Upgrade
|
| Earnings From Discontinued Operations | - | -2.02 | -13.49 | -44.16 | -63.52 | Upgrade
|
| Net Income to Company | -730.86 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Net Income | -730.86 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Net Income to Common | -730.86 | -2,450 | -2,923 | -613.25 | 183.94 | Upgrade
|
| Shares Outstanding (Basic) | 76 | 235 | 235 | 233 | 229 | Upgrade
|
| Shares Outstanding (Diluted) | 76 | 235 | 235 | 233 | 234 | Upgrade
|
| Shares Change (YoY) | -67.62% | 0.16% | 0.88% | -0.37% | 3.36% | Upgrade
|
| EPS (Basic) | -9.60 | -10.42 | -12.45 | -2.63 | 0.80 | Upgrade
|
| EPS (Diluted) | -9.60 | -10.42 | -12.45 | -2.63 | 0.79 | Upgrade
|
| Free Cash Flow | 76.43 | 340.77 | 166.33 | 330.4 | 329.26 | Upgrade
|
| Free Cash Flow Per Share | 1.00 | 1.45 | 0.71 | 1.42 | 1.41 | Upgrade
|
| Gross Margin | -0.53% | 53.17% | 55.55% | 59.41% | 52.15% | Upgrade
|
| Operating Margin | -39.01% | 19.21% | 17.64% | 27.24% | 24.90% | Upgrade
|
| Profit Margin | -62.03% | -121.79% | -126.06% | -20.49% | 6.34% | Upgrade
|
| Free Cash Flow Margin | 6.49% | 16.94% | 7.17% | 11.04% | 11.34% | Upgrade
|
| EBITDA | -162.74 | 441.52 | 796.94 | 1,248 | 1,219 | Upgrade
|
| EBITDA Margin | -13.81% | 21.95% | 34.37% | 41.69% | 41.99% | Upgrade
|
| D&A For EBITDA | 296.91 | 55.09 | 387.86 | 432.38 | 496.35 | Upgrade
|
| EBIT | -459.65 | 386.43 | 409.09 | 815.34 | 722.73 | Upgrade
|
| EBIT Margin | -39.01% | 19.21% | 17.64% | 27.24% | 24.90% | Upgrade
|
| Advertising Expenses | - | 98.2 | 130.4 | 136.8 | 76 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.