262.00
0.00
(0.00%)
At close: February 20 at 8:33:36 AM CST
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
227,043
227,043
251,455
477,706
313,837
Cost of Revenue
44,548
44,548
54,005
204,216
129,690
Gross Profit
182,495
182,495
197,450
273,490
184,147
Operating Expense
670,222
670,222
965,646
2,482,442
2,012,614
Operating Income
-487,727
-487,727
-768,196
-2,208,952
-1,828,467
Net Non Operating Interest Income Expense
38,518
38,518
57,124
20,156
-1,536
Other Income Expense
-98,299
-98,299
-181,868
67,397
-8,119
Pretax Income
-547,508
-547,508
-892,940
-2,121,399
-1,838,122
Tax Provision
-479
-479
-71
-15,027
-1,480
Net Income Common Stockholders
-547,029
-547,029
-892,869
-2,104,929
-1,888,662
Diluted NI Available to Com Stockholders
-547,029
-547,029
-892,869
-2,104,929
-1,888,662
Basic EPS
-12.89
-10.54
-18.37
-50.15
-54.00
Diluted EPS
-12.89
-10.54
-18.37
-50.20
-55.60
Basic Average Shares
50,796
51,894.64
48,610.51
41,976.54
33,996.22
Diluted Average Shares
50,800.50
51,894.64
48,610.51
41,995.97
34,009.33
Total Operating Income as Reported
-559,757
-559,757
-864,406
-2,208,952
-1,828,467
Total Expenses
714,770
714,770
1,019,651
2,686,658
2,142,304
Net Income from Continuing & Discontinued Operation
-547,029
-547,029
-892,869
-2,104,929
-1,830,047
Normalized Income
-444,962.17
-444,962.17
-704,512.98
-2,207,719.68
-1,900,874.10
Interest Income
38,612
38,612
57,217
20,262
837
Interest Expense
94
94
93
106
2,373
Net Interest Income
38,518
38,518
57,124
20,156
-1,536
EBIT
-547,414
-547,414
-892,847
-2,121,293
-1,835,749
EBITDA
-484,394
-484,394
-822,340
-2,078,741
-1,806,673
Reconciled Cost of Revenue
44,548
44,548
54,005
204,216
129,690
Reconciled Depreciation
63,020
63,020
70,507
42,552
29,076
Net Income from Continuing Operation Net Minority Interest
-547,029
-547,029
-892,869
-2,104,929
-1,830,047
Total Unusual Items Excluding Goodwill
-102,169
-102,169
-188,371
103,524
70,898
Total Unusual Items
-102,169
-102,169
-188,371
103,524
70,898
Normalized EBITDA
-382,225
-382,225
-633,969
-2,182,265
-1,877,571
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-102.17
-102.17
-14.98
733.32
70.90
12/31/2021 - 10/27/2022
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