Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
2.6230
-0.0610
(-2.27%)
As of 9:15:29 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
228,806
223,169
110,797
48,412
22,610
Cost of Revenue
135,296
133,606
60,491
28,703
13,042
Gross Profit
93,510
89,563
50,306
19,709
9,568
Operating Expense
246,943
224,986
169,434
94,501
28,809
Operating Income
-153,433
-135,423
-119,128
-74,792
-19,241
Net Non Operating Interest Income Expense
-3,503
-849
875
-1,190
-2,168
Other Income Expense
29,334
2,906
64,430
-42,952
-76,926
Pretax Income
-127,602
-133,366
-53,823
-118,934
-98,335
Tax Provision
-3,158
-4,534
-1,035
-327
29
Net Income Common Stockholders
-114,676
-117,625
-43,400
-88,044
-97,498
Diluted NI Available to Com Stockholders
-114,676
-117,625
-43,400
-88,044
-97,498
Basic EPS
-0.66
-0.81
-0.37
-1.26
-0.96
Diluted EPS
-0.66
-0.81
-0.37
-1.26
-0.96
Basic Average Shares
168,626.7700
145,188.8670
118,660.7850
70,012.1120
101,482.4660
Diluted Average Shares
168,626.7700
145,188.8670
118,660.7850
70,012.1120
101,482.4660
Total Operating Income as Reported
-157,755
-135,423
-119,128
-74,792
-19,241
Total Expenses
382,239
358,592
229,925
123,204
41,851
Net Income from Continuing & Discontinued Operation
-114,676
-117,625
-43,400
-88,044
-97,498
Normalized Income
-144,269.0216
-121,567.2596
-106,695.9730
-45,168.2087
-41,174.8500
Interest Income
5,033
7,801
2,567
49
25
Interest Expense
8,511
8,625
1,391
1,239
2,193
Net Interest Income
-3,503
-849
875
-1,190
-2,168
EBIT
-119,091
-124,741
-52,432
-117,695
-96,142
EBITDA
-79,522
-90,156
-35,671
-111,728
-93,490
Reconciled Cost of Revenue
135,296
133,606
60,491
28,703
13,042
Reconciled Depreciation
39,569
34,585
16,761
5,967
2,652
Net Income from Continuing Operation Net Minority Interest
-114,676
-117,625
-43,400
-88,044
-97,498
Total Unusual Items Excluding Goodwill
30,344
4,081
64,537
-42,994
-77,155
Total Unusual Items
30,344
4,081
64,537
-42,994
-77,155
Normalized EBITDA
-109,866
-94,237
-100,208
-68,734
-16,335
Tax Rate for Calcs
0
0
0
0
0.0003
Tax Effect of Unusual Items
750.9784
138.7404
1,241.0270
-118.2087
-20,831.8500
12/31/2020 - 9/30/2021
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