As of 9:59 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
12/31/2019
Total Revenue
673,825.00
635,764.00
523,756.00
415,287.00
293,511.00
--
Cost of Revenue
321,551.00
305,993.00
192,277.00
165,818.00
138,846.00
--
Gross Profit
352,274.00
329,771.00
331,479.00
249,469.00
154,665.00
--
Operating Expense
479,223.00
481,173.00
498,710.00
392,532.00
221,248.00
--
Operating Income
-126,949.00
-151,402.00
-167,231.00
-143,063.00
-66,583.00
--
Net Non Operating Interest Income Expense
37,024.00
34,432.00
9,144.00
320.00
1,163.00
--
Other Income Expense
-2,564.00
5,787.00
-12,550.00
-346.00
120.00
--
Pretax Income
-92,489.00
-111,183.00
-170,637.00
-143,089.00
-65,300.00
--
Tax Provision
4,188.00
5,371.00
4,720.00
2,126.00
1,515.00
--
Net Income Common Stockholders
-96,677.00
-116,554.00
-175,357.00
-145,215.00
-66,815.00
--
Diluted NI Available to Com Stockholders
-96,677.00
-116,554.00
-175,357.00
-145,215.00
-66,815.00
--
Basic EPS
-0.62
-0.77
-1.21
-1.28
-0.51
--
Diluted EPS
-0.62
-0.77
-1.21
-1.28
-0.51
--
Basic Average Shares
154,314.89
150,957.81
145,263.73
113,587.52
130,271.47
--
Diluted Average Shares
154,314.89
150,957.81
145,263.73
113,587.52
130,271.47
--
Total Operating Income as Reported
-129,094.00
-145,596.00
-177,380.00
-143,063.00
-66,583.00
--
Total Expenses
800,774.00
787,166.00
690,987.00
558,350.00
360,094.00
--
Net Income from Continuing & Discontinued Operation
-96,677.00
-116,554.00
-175,357.00
-145,215.00
-66,815.00
--
Normalized Income
-94,982.45
-121,140.74
-167,339.29
-145,215.00
-66,815.00
--
Interest Income
37,024.00
34,432.00
9,144.00
320.00
1,175.00
--
Interest Expense
--
--
--
--
12.00
625.00
Net Interest Income
37,024.00
34,432.00
9,144.00
320.00
1,163.00
--
EBIT
-126,949.00
-151,402.00
-167,231.00
-143,063.00
-65,288.00
--
EBITDA
-102,896.00
-129,132.00
-148,728.00
-128,306.00
-55,703.00
--
Reconciled Cost of Revenue
321,551.00
305,993.00
192,277.00
165,818.00
138,846.00
--
Reconciled Depreciation
24,053.00
22,270.00
18,503.00
14,757.00
9,585.00
--
Net Income from Continuing Operation Net Minority Interest
-96,677.00
-116,554.00
-175,357.00
-145,215.00
-66,815.00
--
Total Unusual Items Excluding Goodwill
-2,145.00
5,806.00
-10,149.00
--
--
--
Total Unusual Items
-2,145.00
5,806.00
-10,149.00
--
--
--
Normalized EBITDA
-100,751.00
-134,938.00
-138,579.00
-128,306.00
-55,703.00
--
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
--
Tax Effect of Unusual Items
-450.45
1,219.26
-2,131.29
--
--
--
12/31/2019 - 6/23/2022
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