Endo Inc. (NDOI)
OTCMKTS · Delayed Price · Currency is USD
21.70
+1.00 (4.83%)
Jun 6, 2025, 4:00 PM EDT

Endo Inc. Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Revenue
1,7331,7602,0122,3192,9932,903
Upgrade
Revenue Growth (YoY)
-9.52%-12.50%-13.26%-22.53%3.10%-0.39%
Upgrade
Cost of Revenue
1,4591,442941.91,0391,2151,389
Upgrade
Gross Profit
274.83318.021,0701,2791,7781,514
Upgrade
Selling, General & Admin
559.99541.02567.73758.27840.97670.65
Upgrade
Research & Development
108.47102.74115.46120.83122.07120.48
Upgrade
Operating Expenses
668.46643.76683.19879.1963.05791.13
Upgrade
Operating Income
-393.64-325.74386.43400.32815.34722.73
Upgrade
Interest Expense
-219.51-166.84-0.99-349.78-562.35-532.94
Upgrade
Interest & Investment Income
2.792.790.99---
Upgrade
Earnings From Equity Investments
-0.23-0.170.2-0.38-0.452.16
Upgrade
Currency Exchange Gain (Loss)
2.22.99-1.782.09-1.25-2.47
Upgrade
Other Non Operating Income (Expenses)
0.64-5.060.886.16-0.625.06
Upgrade
EBT Excluding Unusual Items
-607.75-492.03385.7358.42250.66194.55
Upgrade
Merger & Restructuring Charges
-84.34-4.07-6.49-259.81-60.09-110.19
Upgrade
Impairment of Goodwill
----1,845-363-
Upgrade
Gain (Loss) on Sale of Assets
6.636.7510.3926.184.5216.35
Upgrade
Asset Writedown
-245.43-245.74-0.5-117.5-9.82-112.95
Upgrade
Legal Settlements
-0.72-0.4-1,611-478.72-345.519.05
Upgrade
Other Unusual Items
6,3286,125-1,170-202.981.75-
Upgrade
Pretax Income
5,3925,387-2,392-2,888-546.6-26.52
Upgrade
Income Tax Expense
-92.58-72.5155.8621.5222.48-273.98
Upgrade
Earnings From Continuing Operations
5,4855,460-2,448-2,910-569.08247.46
Upgrade
Earnings From Discontinued Operations
183.23182.84-2.02-13.49-44.16-63.52
Upgrade
Net Income to Company
5,6685,642-2,450-2,923-613.25183.94
Upgrade
Net Income
5,6685,642-2,450-2,923-613.25183.94
Upgrade
Net Income to Common
5,6685,642-2,450-2,923-613.25183.94
Upgrade
Shares Outstanding (Basic)
86126235235233229
Upgrade
Shares Outstanding (Diluted)
86126235235233234
Upgrade
Shares Change (YoY)
-63.46%-46.56%0.16%0.88%-0.37%3.36%
Upgrade
EPS (Basic)
65.9544.89-10.42-12.45-2.630.80
Upgrade
EPS (Diluted)
65.9344.89-10.42-12.45-2.630.79
Upgrade
Free Cash Flow
-709.65-687.97340.77166.33330.4329.26
Upgrade
Free Cash Flow Per Share
-8.26-5.471.450.711.421.41
Upgrade
Gross Margin
15.85%18.07%53.17%55.17%59.41%52.15%
Upgrade
Operating Margin
-22.71%-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
-79.38-13.43692.88788.181,2481,219
Upgrade
EBITDA Margin
-4.58%-0.76%34.45%33.99%41.69%41.99%
Upgrade
D&A For EBITDA
314.26312.31306.45387.86432.38496.35
Upgrade
EBIT
-393.64-325.74386.43400.32815.34722.73
Upgrade
EBIT Margin
-22.71%-18.51%19.21%17.26%27.24%24.89%
Upgrade
Advertising Expenses
-10298.2130.4136.876
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.