1.2500
+0.0800
+(6.84%)
As of 11:17:05 AM EDT. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,342,802
1,342,802
1,346,632
1,275,420
1,195,987
Cost of Revenue
703,554
703,554
732,183
649,001
626,156
Gross Profit
639,248
639,248
614,449
626,419
569,831
Operating Expense
619,051
619,051
571,566
561,431
511,258
Operating Income
20,197
20,197
42,883
64,988
58,573
Net Non Operating Interest Income Expense
-99,840
-99,840
-100,359
-88,706
-77,883
Other Income Expense
-37,986
-37,986
-66,890
-62,770
-42,887
Pretax Income
-117,629
-117,629
-124,366
-86,488
-62,197
Tax Provision
98,592
98,592
114,589
178,822
152,445
Net Income Common Stockholders
-215,423
-215,423
-281,197
-370,099
-205,940
Diluted NI Available to Com Stockholders
-215,423
-215,423
-281,197
-370,099
-205,940
Basic EPS
-0.32
--
-0.39
-0.52
-0.15
Diluted EPS
-0.32
--
-0.39
-0.52
-0.15
Basic Average Shares
740,825.0990
--
724,124.8940
711,159.4440
698,759.2740
Diluted Average Shares
740,825.0990
--
724,124.8940
711,159.4440
698,759.2740
Total Operating Income as Reported
20,197
20,197
42,883
64,988
58,573
Rent Expense Supplemental
54,292
54,292
48,983
49,824
44,489
Total Expenses
1,322,605
1,322,605
1,303,749
1,210,432
1,137,414
Net Income from Continuing & Discontinued Operation
-215,423
-215,423
-281,197
-370,099
-205,940
Normalized Income
-175,847.9100
-175,847.9100
-173,346.5900
-210,282.2600
-174,758.0500
Interest Income
776
776
23
136
629
Interest Expense
100,616
100,616
100,382
88,842
78,512
Net Interest Income
-99,840
-99,840
-100,359
-88,706
-77,883
EBIT
-17,013
-17,013
-23,984
2,354
16,315
EBITDA
233,142
233,142
187,930
167,995
149,878
Reconciled Cost of Revenue
625,222
625,222
657,052
596,894
577,733
Reconciled Depreciation
250,155
250,155
211,914
165,641
133,563
Net Income from Continuing Operation Net Minority Interest
-209,637
-209,637
-229,815
-258,477
-205,940
Total Unusual Items Excluding Goodwill
-42,771
-42,771
-71,479
-61,006
-42,715
Total Unusual Items
-42,771
-42,771
-71,479
-61,006
-42,715
Normalized EBITDA
275,913
275,913
259,409
229,001
192,593
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-8,981.9100
-8,981.9100
-15,010.5900
-12,811.2600
-11,533.0500
12/31/2021 - 4/7/2021
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
TRUL.CN Trulieve Cannabis Corp.
4.8300
+0.84%
GTII.CN Green Thumb Industries Inc.
7.27
+1.39%
CL.CN Cresco Labs Inc.
0.8500
-1.16%
VRNO.NE Verano Holdings Corp.
0.8800
+3.53%
TSND.TO TerrAscend Corp.
0.3650
+1.39%
OGI.TO Organigram Global Inc.
1.4600
+0.69%
TLRY.TO Tilray Brands, Inc.
0.6200
-6.15%
CRON.TO Cronos Group Inc.
2.3900
-2.45%
CWEB.TO Charlotte's Web Holdings, Inc.
0.1200
0.00%
ACB.TO Aurora Cannabis Inc.
5.97
-0.67%