17.10
-1.30
(-7.07%)
At close: January 29 at 7:30:18 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,500.00
--
13,825.00
12,405.00
5,967.00
Cost of Revenue
10,155.00
--
6,714.00
7,563.00
3,025.00
Gross Profit
9,890.00
--
7,111.00
4,842.00
2,942.00
Operating Expense
247,416.00
222,367.00
152,875.00
91,588.00
27,299.00
Operating Income
-244,916.00
-222,367.00
-145,764.00
-86,746.00
-24,357.00
Net Non Operating Interest Income Expense
-7,482.00
2,675.00
2,633.00
--
--
Other Income Expense
-295,699.00
-1,304.00
40,635.00
13,816.00
83.00
Pretax Income
-548,097.00
-220,996.00
-102,496.00
-72,930.00
-24,274.00
Tax Provision
3,261.00
1,681.00
617.00
331.00
131.00
Net Income Common Stockholders
-296,152.00
-87,561.00
-31,640.00
-18,973.00
-24,061.00
Diluted NI Available to Com Stockholders
-296,152.00
-87,561.00
-31,640.00
-18,973.00
-24,061.00
Basic EPS
-2.26
-1.07
-0.58
-0.59
-0.63
Diluted EPS
-2.26
-1.07
-0.58
-0.59
-0.63
Basic Average Shares
127,138.80
81,824.12
54,437.07
51,730.90
51,729.70
Diluted Average Shares
127,138.80
81,824.12
54,437.07
51,730.90
51,729.70
Total Expenses
247,416.00
222,367.00
159,589.00
99,151.00
30,324.00
Net Income from Continuing & Discontinued Operation
-296,152.00
-87,561.00
-31,640.00
-18,973.00
-24,061.00
Normalized Income
-61,279.47
-96,457.14
-50,562.86
-34,739.00
-24,061.00
Interest Income
--
2,675.00
2,633.00
--
--
Net Interest Income
-7,482.00
2,675.00
2,633.00
--
--
EBIT
-244,916.00
-222,367.00
-145,764.00
-86,746.00
-24,357.00
EBITDA
-170,444.00
-167,898.00
-141,053.00
-83,833.00
-23,470.00
Reconciled Cost of Revenue
10,155.00
--
6,714.00
7,563.00
3,025.00
Reconciled Depreciation
74,472.00
54,469.00
4,711.00
2,913.00
887.00
Net Income from Continuing Operation Net Minority Interest
-296,152.00
-87,561.00
-31,640.00
-18,973.00
-24,061.00
Total Unusual Items Excluding Goodwill
-297,307.00
8,986.00
19,114.00
15,766.00
--
Total Unusual Items
-297,307.00
8,986.00
19,114.00
15,766.00
--
Normalized EBITDA
126,863.00
-176,884.00
-160,167.00
-99,599.00
-23,470.00
Tax Rate for Calcs
0.00
0.00
0.00
--
0.00
Tax Effect of Unusual Items
-62,434.47
89.86
191.14
--
--
12/31/2020 - 1/20/2025
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