0.2870
0.0000
(0.00%)
At close: 8:18:18 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
145.0000
--
--
--
--
Cost of Revenue
-55,478.0000
-23,702.0000
2,146.0000
--
--
Gross Profit
55,623.0000
23,702.0000
-2,146.0000
--
--
Operating Expense
121,426.0000
75,608.0000
27,632.0000
9,824.0000
11,140.0000
Operating Income
-65,803.0000
-51,906.0000
-29,778.0000
-9,824.0000
-11,140.0000
Net Non Operating Interest Income Expense
-39,518.0000
-12,162.0000
158.0000
-536.0000
-382.0000
Pretax Income
-131,963.0000
-90,709.0000
-28,721.0000
-25,016.0000
-10,667.0000
Tax Provision
-11,413.0000
2,635.0000
-6,160.0000
--
6.0000
Net Income Common Stockholders
-120,552.0000
-93,345.0000
-22,561.0000
-25,016.0000
-10,673.0000
Diluted NI Available to Com Stockholders
-120,552.0000
-93,345.0000
-22,561.0000
-25,016.0000
-10,673.0000
Basic EPS
-1.35
-1.79
-0.57
-0.59
-0.24
Diluted EPS
-1.35
-1.79
-0.57
-0.59
-0.24
Basic Average Shares
119,250.9630
52,187.0410
39,787.6500
42,269.8840
43,762.0700
Diluted Average Shares
119,250.9630
52,187.0410
39,787.6500
42,269.8840
43,762.0700
Total Operating Income as Reported
-77,663.0000
-63,765.0000
-25,485.0000
-9,825.0000
-11,140.0000
Rent Expense Supplemental
--
--
--
7.0000
--
Total Expenses
65,948.0000
51,906.0000
29,778.0000
9,824.0000
11,140.0000
Net Income from Continuing & Discontinued Operation
-120,552.0000
-93,345.0000
-22,561.0000
-25,016.0000
-10,673.0000
Normalized Income
-120,552.0000
-93,345.0000
-22,561.0000
-25,016.0000
-10,673.0000
Interest Income
770.0000
29.0000
226.0000
1.0000
--
Interest Expense
42,886.0000
9,987.0000
154.0000
537.0000
382.0000
Net Interest Income
-39,518.0000
-12,162.0000
158.0000
-536.0000
-382.0000
EBIT
-89,077.0000
-80,722.0000
-28,567.0000
-24,479.0000
-10,285.0000
EBITDA
-48,655.0000
-65,452.0000
-24,817.0000
-24,367.0000
-10,285.0000
Reconciled Cost of Revenue
-55,478.0000
-23,702.0000
2,146.0000
--
--
Reconciled Depreciation
40,422.0000
15,270.0000
3,750.0000
112.0000
--
Net Income from Continuing Operation Net Minority Interest
-120,552.0000
-93,345.0000
-22,561.0000
-25,016.0000
-10,673.0000
Normalized EBITDA
-48,655.0000
-65,452.0000
-24,817.0000
-24,367.0000
-10,285.0000
Tax Rate for Calcs
0.0001
0.0002
0.0002
--
--
12/31/2020 - 5/5/2021
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