3.0200
-0.0200
(-0.66%)
At close: January 24 at 8:07:14 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,013,890.0000
679,008.0000
9,557.0000
3,687.0000
Cost of Revenue
886,342.0000
576,827.0000
7,250.0000
3,130.0000
Gross Profit
127,548.0000
102,181.0000
2,307.0000
557.0000
Operating Expense
953,356.0000
838,120.0000
689,720.0000
113,499.0000
Operating Income
-825,808.0000
-735,939.0000
-687,413.0000
-112,942.0000
Net Non Operating Interest Income Expense
-6,168.0000
-996.0000
3,646.0000
2,604.0000
Other Income Expense
-57,357.0000
-12,207.0000
-40,504.0000
1,660.0000
Pretax Income
-889,333.0000
-749,142.0000
-724,271.0000
-108,678.0000
Tax Provision
918.0000
1,113.0000
292.0000
1,853.0000
Net Income Common Stockholders
-901,283.0000
-757,122.0000
-724,831.0000
-110,531.0000
Diluted NI Available to Com Stockholders
-901,283.0000
-757,122.0000
-724,831.0000
-110,531.0000
Total Operating Income as Reported
-825,808.0000
-735,939.0000
-687,413.0000
-112,942.0000
Total Expenses
1,839,698.0000
1,414,947.0000
696,970.0000
116,629.0000
Net Income from Continuing & Discontinued Operation
-888,246.0000
-742,001.0000
-723,921.0000
-110,531.0000
Normalized Income
-845,557.5000
-733,631.7500
-695,614.5000
-111,776.0000
Interest Income
17,222.0000
9,204.0000
12,188.0000
6,219.0000
Interest Expense
23,390.0000
10,200.0000
8,542.0000
3,615.0000
Net Interest Income
-6,168.0000
-996.0000
3,646.0000
2,604.0000
EBIT
-865,943.0000
-738,942.0000
-715,729.0000
-105,063.0000
EBITDA
-865,943.0000
-683,985.0000
-702,939.0000
-103,007.0000
Reconciled Cost of Revenue
886,342.0000
576,827.0000
7,250.0000
3,130.0000
Reconciled Depreciation
--
54,957.0000
12,790.0000
2,056.0000
Net Income from Continuing Operation Net Minority Interest
-888,246.0000
-742,001.0000
-723,921.0000
-110,531.0000
Total Unusual Items Excluding Goodwill
-56,918.0000
-11,159.0000
-37,742.0000
1,660.0000
Total Unusual Items
-56,918.0000
-11,159.0000
-37,742.0000
1,660.0000
Normalized EBITDA
-809,025.0000
-672,826.0000
-665,197.0000
-104,667.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-14,229.5000
-2,789.7500
-9,435.5000
415.0000
12/31/2021 - 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