As of 8:48:55 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
363,817.00
244,592.00
210,996.00
62,237.00
35,160.00
Cost of Revenue
268,993.00
193,183.00
192,006.00
64,130.00
46,977.00
Gross Profit
94,824.00
51,409.00
18,990.00
-1,893.00
-11,817.00
Operating Expense
280,959.00
229,327.00
154,194.00
100,160.00
43,135.00
Operating Income
-186,135.00
-177,918.00
-135,204.00
-102,053.00
-54,952.00
Net Non Operating Interest Income Expense
-3,581.00
-4,248.00
-7,799.00
-6,128.00
224.00
Other Income Expense
2,489.00
3,245.00
10,057.00
-16,659.00
190.00
Pretax Income
-187,227.00
-178,921.00
-132,946.00
-124,840.00
-54,538.00
Tax Provision
1,100.00
3,650.00
2,998.00
-7,520.00
467.00
Net Income Common Stockholders
-188,327.00
-182,571.00
-135,944.00
-117,320.00
-55,005.00
Diluted NI Available to Com Stockholders
-188,327.00
-182,571.00
-135,944.00
-117,320.00
-55,005.00
Basic EPS
-0.38
-0.38
-0.29
-0.56
-0.12
Diluted EPS
-0.38
-0.38
-0.29
-0.56
-0.12
Basic Average Shares
492,236.15
481,768.06
466,214.10
209,895.14
447,919.59
Diluted Average Shares
492,236.15
481,768.06
466,214.10
209,895.14
447,919.59
Total Operating Income as Reported
-186,135.00
-177,918.00
-135,204.00
-102,053.00
-54,952.00
Total Expenses
549,952.00
422,510.00
346,200.00
164,290.00
90,112.00
Net Income from Continuing & Discontinued Operation
-188,327.00
-182,571.00
-135,944.00
-117,320.00
-55,005.00
Normalized Income
-187,648.39
-182,199.70
-143,091.13
-102,410.66
-55,007.19
Net Interest Income
-3,581.00
-4,248.00
-7,799.00
-6,128.00
224.00
EBIT
-186,891.00
-177,918.00
-135,204.00
-102,053.00
-54,952.00
EBITDA
-154,208.00
-148,174.00
-105,257.00
-91,202.00
-45,613.00
Reconciled Cost of Revenue
268,993.00
193,183.00
192,006.00
64,130.00
46,977.00
Reconciled Depreciation
32,683.00
29,744.00
29,947.00
10,851.00
9,339.00
Net Income from Continuing Operation Net Minority Interest
-188,327.00
-182,571.00
-135,944.00
-117,320.00
-55,005.00
Total Unusual Items Excluding Goodwill
-859.00
-470.00
9,047.00
-15,861.00
3.00
Total Unusual Items
-859.00
-470.00
9,047.00
-15,861.00
3.00
Normalized EBITDA
-153,349.00
-147,704.00
-114,304.00
-75,341.00
-45,616.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-180.39
-98.70
1,899.87
-951.66
0.81
12/31/2020 - 2/13/2024
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