Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
111.50
-7.50
(-6.30%)
At close: March 7 at 5:29:54 PM GMT+1
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
216,900
216,900
169,300
126,600
93,481
Cost of Revenue
44,200
44,200
24,500
23,200
21,568
Gross Profit
172,700
172,700
144,700
103,400
71,913
Operating Expense
230,900
230,900
203,700
158,200
95,381
Operating Income
-58,200
-58,200
-59,000
-54,800
-23,468
Net Non Operating Interest Income Expense
700
700
4,500
-900
-717
Pretax Income
-57,600
-57,600
-54,400
-52,700
-21,906
Tax Provision
3,900
3,900
-800
-6,800
-1,180
Net Income Common Stockholders
-61,500
-61,500
-53,600
-46,000
-20,727
Diluted NI Available to Com Stockholders
-61,500
-61,500
-53,600
-46,000
-20,727
Basic EPS
-3.75
--
-3.31
-2.89
-1.85
Diluted EPS
-3.75
--
-3.31
-2.89
-1.85
Basic Average Shares
16,398.12
--
16,180.91
15,922.13
11,230.08
Diluted Average Shares
16,443.87
--
17,052.25
16,711.08
11,945.48
Total Operating Income as Reported
-58,300
-58,300
-58,900
-52,000
-21,217
Total Expenses
275,100
275,100
228,200
181,400
116,949
Net Income from Continuing & Discontinued Operation
-61,500
-61,500
-53,600
-46,000
-20,727
Normalized Income
-61,500
-61,500
-53,600
-47,480.65
-20,785.66
Interest Income
4,200
4,200
5,300
300
6
Interest Expense
3,500
3,500
800
500
939
Net Interest Income
700
700
4,500
-900
-717
EBIT
-54,100
-54,100
-53,600
-52,200
-20,967
EBITDA
-26,400
-26,400
-40,500
-43,700
-14,941
Reconciled Cost of Revenue
44,200
44,200
24,500
23,200
21,568
Reconciled Depreciation
27,700
27,700
13,100
8,500
6,026
Net Income from Continuing Operation Net Minority Interest
-61,500
-61,500
-53,600
-46,000
-20,727
Total Unusual Items Excluding Goodwill
62
--
-400
1,700
62
Total Unusual Items
62
--
-400
1,700
62
Normalized EBITDA
-26,400
-26,400
-40,500
-45,400
-15,003
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
--
219.35
3.34
12/31/2021 - 12/10/2021
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.
Upgrade