0.1380
-0.0030
(-2.13%)
At close: April 9 at 4:00:00 PM EDT
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
463,633
463,633
463,630
421,435
357,608
Cost of Revenue
286,952
286,952
261,188
246,469
219,510
Gross Profit
176,681
176,681
202,442
174,966
138,098
Operating Expense
215,195
215,195
229,164
258,326
185,103
Operating Income
-38,514
-38,514
-26,722
-83,360
-47,005
Net Non Operating Interest Income Expense
-77,935
-77,935
-38,660
-28,048
-16,346
Other Income Expense
-202,637
-202,637
19,626
-60,720
75,660
Pretax Income
-319,086
-319,086
-45,756
-172,128
12,309
Tax Provision
43,274
43,274
47,391
44,749
29,261
Net Income Common Stockholders
-359,309
-359,309
-272,433
-245,466
-16,952
Diluted NI Available to Com Stockholders
-359,309
-359,309
-272,433
-245,466
-16,952
Basic EPS
-2.14
-3.24
-3.68
-3.58
-0.30
Diluted EPS
-2.14
-3.24
-3.68
-3.58
-0.30
Basic Average Shares
100,999.2500
110,832
74,096
68,635
57,329
Diluted Average Shares
100,999.2500
110,832
74,096
68,635
57,329
Total Operating Income as Reported
-160,985
-160,985
-37,122
-207,288
-56,007
Total Expenses
502,147
502,147
490,352
504,795
404,613
Net Income from Continuing & Discontinued Operation
-359,309
-359,309
-272,433
-245,466
-16,952
Normalized Income
-197,115.6800
-197,115.6800
-77,792.1100
-108,954.8800
-10,380.5400
Interest Income
323
323
743
275
204
Interest Expense
78,258
78,258
39,403
28,323
16,550
Net Interest Income
-77,935
-77,935
-38,660
-28,048
-16,346
EBIT
-240,828
-240,828
-6,353
-143,805
28,859
EBITDA
-154,526
-154,526
84,596
-67,655
87,693
Reconciled Cost of Revenue
248,711
248,711
221,603
216,120
201,335
Reconciled Depreciation
86,302
86,302
90,949
76,150
58,834
Net Income from Continuing Operation Net Minority Interest
-359,309
-359,309
-86,080
-206,858
-16,952
Total Unusual Items Excluding Goodwill
-205,308
-205,308
-10,491
-123,928
-9,002
Total Unusual Items
-205,308
-205,308
-10,491
-123,928
-9,002
Normalized EBITDA
50,782
50,782
95,087
56,273
96,695
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-43,114.6800
-43,114.6800
-2,203.1100
-26,024.8800
-2,430.5400
12/31/2021 - 12/4/2020
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
CBSTF The Cannabist Company Holdings Inc.
0.0400
+11.11%
VRNOF Verano Holdings Corp.
0.5220
+4.40%
AAWH Ascend Wellness Holdings, Inc.
0.3250
+11.23%
TSNDF TerrAscend Corp.
0.3200
+6.67%
JUSHF Jushi Holdings Inc.
0.2870
-2.31%
GTBIF Green Thumb Industries Inc.
5.10
+1.59%
TCNNF Trulieve Cannabis Corp.
3.2740
-0.18%
CRLBF Cresco Labs Inc.
0.5800
+9.43%
GLASF Glass House Brands Inc.
4.2500
-1.16%
MRMD MariMed Inc.
0.0830
-2.19%