Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
2.6800
+0.0900
+(3.47%)
At close: February 21 at 7:30:07 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
181,204
186,402
203,300
167,624
159,366
Cost of Revenue
68,497
79,298
85,127
66,156
51,521
Gross Profit
112,707
107,104
118,173
101,468
107,845
Operating Expense
164,989
179,550
309,275
321,114
271,877
Operating Income
-52,282
-72,446
-191,102
-219,646
-164,032
Net Non Operating Interest Income Expense
-16,800
1,798
1,310
108
-1,414
Other Income Expense
--
-27,952
-16,370
12,412
-15,286
Pretax Income
-97,034
-98,600
-206,162
-207,126
-180,732
Tax Provision
-915
661
6,979
442
2,986
Net Income Common Stockholders
-97,199
-104,155
-238,232
-226,865
-183,682
Diluted NI Available to Com Stockholders
-97,199
-104,155
-238,232
-226,865
-183,682
Basic EPS
-0.83
-1.04
-2.36
-2.27
-2.21
Diluted EPS
-0.83
-1.04
-2.36
-2.27
-2.21
Basic Average Shares
122,462.8250
100,894.6100
100,616.2800
99,877.0610
89,629.6230
Diluted Average Shares
122,462.8250
100,894.6100
100,616.2800
99,877.0610
89,629.6230
Total Operating Income as Reported
-53,144
-73,308
-201,797
-221,559
-170,329
Rent Expense Supplemental
--
2,099
2,500
1,725
1,589
Total Expenses
233,486
258,848
394,402
387,270
323,398
Net Income from Continuing & Discontinued Operation
-97,199
-104,155
-238,232
-226,865
-183,682
Normalized Income
-68,418.5785
-75,478.8000
-199,189.5000
-216,216.4000
-172,981.8000
Interest Income
1,406
4,526
4,452
2,602
884
Interest Expense
17,646
2,168
1,718
1,606
1,583
Net Interest Income
-16,800
1,798
1,310
108
-1,414
EBIT
-79,388
-96,432
-204,444
-205,520
-179,149
EBITDA
-71,273
-86,591
-192,798
-195,864
-169,867
Reconciled Cost of Revenue
68,497
79,263
84,945
66,087
51,521
Reconciled Depreciation
8,115
9,841
11,646
9,656
9,282
Net Income from Continuing Operation Net Minority Interest
-96,107
-99,238
-213,104
-207,528
-183,682
Total Unusual Items Excluding Goodwill
-27,952
-27,952
-16,370
12,412
-15,286
Total Unusual Items
-27,952
-27,952
-16,370
12,412
-15,286
Normalized EBITDA
-43,321
-58,639
-176,428
-208,276
-154,581
Tax Rate for Calcs
0
0.0002
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
-263.5785
-4,192.8000
-2,455.5000
3,723.6000
-4,585.8000
12/31/2020 - 4/17/2019
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