18.44
-0.94
(-4.87%)
At close: January 10 at 4:20:40 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
193,348.00
216,666.00
180,955.00
137,931.00
108,095.00
Cost of Revenue
67,845.00
75,974.00
79,933.00
72,311.00
44,623.00
Gross Profit
125,503.00
140,692.00
101,022.00
65,620.00
63,472.00
Operating Expense
343,708.00
318,140.00
247,839.00
177,063.00
124,388.00
Operating Income
-218,205.00
-177,448.00
-146,817.00
-111,443.00
-60,916.00
Net Non Operating Interest Income Expense
--
--
--
1,057.00
2,253.00
Other Income Expense
40,235.00
220,367.00
-2,309.00
10,635.00
34,624.00
Pretax Income
-177,970.00
42,919.00
-149,126.00
-100,808.00
-26,292.00
Tax Provision
-393.00
2,199.00
63.00
411.00
345.00
Net Income Common Stockholders
-177,577.00
40,720.00
-149,186.00
-100,393.00
-24,463.00
Diluted NI Available to Com Stockholders
-177,577.00
40,720.00
-149,186.00
-100,393.00
-24,463.00
Basic EPS
-2.45
0.57
-2.10
-1.42
-0.41
Diluted EPS
-2.45
0.54
-2.10
-1.42
-0.41
Basic Average Shares
72,471.00
71,776.30
71,173.42
70,594.95
60,024.66
Diluted Average Shares
73,216.25
74,986.82
71,173.42
70,594.95
60,024.66
Total Operating Income as Reported
-218,205.00
-177,448.00
-146,817.00
-111,443.00
-60,916.00
Total Expenses
411,553.00
394,114.00
327,772.00
249,374.00
169,011.00
Net Income from Continuing & Discontinued Operation
-177,577.00
40,720.00
-149,186.00
-100,393.00
-24,463.00
Normalized Income
-196,889.26
-10,014.49
-134,899.64
-108,685.07
-45,094.99
Interest Income
--
--
--
1,057.00
2,253.00
Net Interest Income
--
--
--
1,057.00
2,253.00
EBIT
-218,205.00
-177,448.00
-146,817.00
-111,443.00
-60,916.00
EBITDA
-212,456.00
-171,896.00
-142,473.00
-108,596.00
-57,258.00
Reconciled Cost of Revenue
67,845.00
75,974.00
79,933.00
72,311.00
44,623.00
Reconciled Depreciation
5,749.00
5,552.00
4,344.00
2,847.00
3,658.00
Net Income from Continuing Operation Net Minority Interest
-177,577.00
40,720.00
-149,186.00
-100,393.00
-24,463.00
Total Unusual Items Excluding Goodwill
19,355.00
53,461.00
-18,084.00
11,359.00
28,263.00
Total Unusual Items
19,355.00
53,461.00
-18,084.00
11,359.00
28,263.00
Normalized EBITDA
-231,811.00
-225,357.00
-124,389.00
-119,955.00
-85,521.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
42.74
2,726.51
-3,797.64
3,066.93
7,631.01
12/31/2020 - 7/7/2023
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