At close: 9:35:49 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
355,748.00
266,719.00
215,040.00
144,312.00
48,958.00
Cost of Revenue
131,006.00
95,816.00
74,018.00
52,239.00
16,736.00
Gross Profit
224,742.00
170,903.00
141,022.00
92,073.00
32,222.00
Operating Expense
554,084.00
545,043.00
533,908.00
788,024.00
334,023.00
Operating Income
-329,342.00
-374,140.00
-392,886.00
-695,951.00
-301,801.00
Net Non Operating Interest Income Expense
36,971.00
39,797.00
14,582.00
2,190.00
4,939.00
Other Income Expense
21,523.00
-277.00
-64,761.00
-9,653.00
29,076.00
Pretax Income
-270,848.00
-334,620.00
-443,065.00
-703,414.00
-267,786.00
Earnings from Equity Interest Net of Tax
--
--
-221.00
-1,057.00
-1,119.00
Net Income Common Stockholders
-270,848.00
-334,620.00
-443,286.00
-704,471.00
-268,905.00
Diluted NI Available to Com Stockholders
-270,848.00
-334,620.00
-443,286.00
-704,471.00
-268,905.00
Basic EPS
-2.80
-3.50
-4.60
-7.58
-3.50
Diluted EPS
-2.80
-3.50
-4.60
-7.58
-3.50
Basic Average Shares
97,530.45
96,639.41
95,806.71
92,992.11
77,667.74
Diluted Average Shares
97,530.45
96,639.41
95,806.71
92,992.11
77,667.74
Total Operating Income as Reported
-338,207.00
-366,573.00
-404,357.00
-700,064.00
-301,801.00
Total Expenses
685,090.00
640,859.00
607,926.00
840,263.00
350,759.00
Net Income from Continuing & Discontinued Operation
-270,848.00
-334,620.00
-443,286.00
-704,471.00
-268,905.00
Normalized Income
-290,594.00
-329,770.00
-386,883.00
-709,132.00
-290,564.00
Interest Income
38,321.00
39,797.00
14,582.00
2,190.00
5,120.00
Interest Expense
--
--
--
--
181.00
Net Interest Income
36,971.00
39,797.00
14,582.00
2,190.00
4,939.00
EBIT
-309,018.00
-374,140.00
-392,886.00
-695,951.00
-267,605.00
EBITDA
-297,735.00
-365,111.00
-384,659.00
-689,464.00
-262,965.00
Reconciled Cost of Revenue
131,006.00
95,816.00
74,018.00
52,239.00
16,736.00
Reconciled Depreciation
11,283.00
9,029.00
8,227.00
6,487.00
4,640.00
Net Income from Continuing Operation Net Minority Interest
-270,848.00
-334,620.00
-443,286.00
-704,471.00
-268,905.00
Total Unusual Items Excluding Goodwill
19,746.00
-4,850.00
-56,403.00
4,661.00
21,659.00
Total Unusual Items
19,746.00
-4,850.00
-56,403.00
4,661.00
21,659.00
Normalized EBITDA
-317,481.00
-360,261.00
-328,256.00
-694,125.00
-284,624.00
12/31/2020 - 9/26/2017
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade