0.3000
+0.0100
+(3.45%)
As of 9:50:40 AM EDT. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
561,599
561,599
518,590
405,926
332,381
Cost of Revenue
377,389
377,389
363,470
271,363
196,409
Gross Profit
184,210
184,210
155,120
134,563
135,972
Operating Expense
179,460
179,460
158,965
136,744
116,060
Operating Income
4,750
4,750
-3,845
-2,181
19,912
Net Non Operating Interest Income Expense
-39,788
-39,788
-36,984
-30,256
-57,352
Other Income Expense
-4,784
-4,784
26,069
-6,769
-43,497
Pretax Income
-39,822
-39,822
-14,760
-39,206
-80,937
Tax Provision
45,172
45,172
33,454
41,693
41,720
Net Income Common Stockholders
-84,994
-84,994
-48,214
-80,899
-122,657
Diluted NI Available to Com Stockholders
-84,994
-84,994
-48,214
-80,899
-122,657
Basic EPS
-0.41
-0.40
-0.24
-0.44
-0.82
Diluted EPS
-0.41
-0.40
-0.24
-0.44
-0.82
Basic Average Shares
210,792.5000
212,433
199,154
183,381
149,434
Diluted Average Shares
210,792.5000
212,433
199,154
183,381
149,434
Total Operating Income as Reported
4,734
4,734
-3,619
-7,526
-17,204
Rent Expense Supplemental
22,842
22,842
21,432
21,974
10,036
Total Expenses
556,849
556,849
522,435
408,107
312,469
Net Income from Continuing & Discontinued Operation
-84,994
-84,994
-48,214
-80,899
-122,657
Normalized Income
-80,656.1100
-80,656.1100
-48,392.5400
-74,954.2500
-90,717.3100
Interest Expense
39,788
39,788
36,984
30,256
57,352
Net Interest Income
-39,788
-39,788
-36,984
-30,256
-57,352
EBIT
-34
-34
22,224
-8,950
-23,585
EBITDA
68,088
68,088
82,260
29,292
-7
Reconciled Cost of Revenue
344,246
344,246
332,968
247,216
188,888
Reconciled Depreciation
68,122
68,122
60,036
38,242
23,578
Net Income from Continuing Operation Net Minority Interest
-84,994
-84,994
-48,214
-80,899
-122,657
Total Unusual Items Excluding Goodwill
-5,491
-5,491
226
-7,525
-43,753
Total Unusual Items
-5,491
-5,491
226
-7,525
-43,753
Normalized EBITDA
73,579
73,579
82,034
36,817
43,746
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-1,153.1100
-1,153.1100
47.4600
-1,580.2500
-11,813.3100
12/31/2021 - 5/4/2021
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.
UpgradeRelated Tickers
76U0.F Verano Holdings Corp.
0.3380
+26.12%
VRNO.NE Verano Holdings Corp.
0.9000
+5.88%
AVCN.TO Avicanna Inc.
0.2400
0.00%
CWEB.TO Charlotte's Web Holdings, Inc.
0.1200
0.00%
TSND.TO TerrAscend Corp.
0.3600
0.00%
OPTI.CN Optimi Health Corp.
0.1950
+2.63%
VRNOF Verano Holdings Corp.
0.6330
+8.22%
DB.V Decibel Cannabis Company Inc.
0.0600
0.00%
AYR-A.CN Ayr Wellness Inc.
0.2100
0.00%
CRON.TO Cronos Group Inc.
2.4400
-0.41%