0.7400
+0.7150
+(2,860.00%)
At close: January 15 at 3:00:00 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
--
--
--
132.0000
87.0000
Cost of Revenue
-1,387.0000
--
--
64.0000
44.0000
Gross Profit
1,387.0000
--
--
68.0000
43.0000
Operating Expense
71,749.0000
101,948.0000
98,107.0000
277,307.0000
11,558.0000
Operating Income
-70,362.0000
-101,948.0000
-98,107.0000
-277,239.0000
-11,515.0000
Net Non Operating Interest Income Expense
-14,669.0000
-13,104.0000
-14,533.0000
-563.0000
-789.0000
Other Income Expense
5,145.0000
32,445.0000
18,265.0000
32,578.0000
-18.0000
Pretax Income
-79,886.0000
-82,607.0000
-94,375.0000
-245,224.0000
-12,322.0000
Tax Provision
-16,122.0000
-22,661.0000
--
--
4.0000
Net Income Common Stockholders
-63,764.0000
-59,946.0000
-94,375.0000
-245,224.0000
-12,326.0000
Diluted NI Available to Com Stockholders
-63,764.0000
-59,946.0000
-94,375.0000
-245,224.0000
-12,326.0000
Total Operating Income as Reported
-70,362.0000
-101,948.0000
-98,107.0000
-277,239.0000
-11,515.0000
Rent Expense Supplemental
2,063.0000
1,870.0000
1,614.0000
360.0000
--
Total Expenses
70,362.0000
101,948.0000
98,107.0000
277,371.0000
11,602.0000
Net Income from Continuing & Discontinued Operation
-63,764.0000
-59,946.0000
-94,375.0000
-245,224.0000
-12,326.0000
Normalized Income
-67,870.6743
-83,490.5903
-112,640.0000
-277,802.0000
-12,311.4200
Interest Income
2,410.0000
3,356.0000
623.0000
--
--
Interest Expense
17,052.0000
16,359.0000
15,040.0000
575.0000
783.0000
Net Interest Income
-14,669.0000
-13,104.0000
-14,533.0000
-563.0000
-789.0000
EBIT
-62,834.0000
-66,248.0000
-79,335.0000
-244,649.0000
-11,539.0000
EBITDA
-60,076.0000
-63,534.0000
-77,153.0000
-243,707.0000
-10,857.0000
Reconciled Cost of Revenue
-1,387.0000
--
--
64.0000
44.0000
Reconciled Depreciation
2,758.0000
2,714.0000
2,182.0000
942.0000
682.0000
Net Income from Continuing Operation Net Minority Interest
-63,764.0000
-59,946.0000
-94,375.0000
-245,224.0000
-12,326.0000
Total Unusual Items Excluding Goodwill
5,145.0000
32,445.0000
18,265.0000
32,578.0000
-18.0000
Total Unusual Items
5,145.0000
32,445.0000
18,265.0000
32,578.0000
-18.0000
Normalized EBITDA
-65,221.0000
-95,979.0000
-95,418.0000
-276,285.0000
-10,839.0000
Tax Rate for Calcs
0.0002
0.0003
--
--
0.0002
Tax Effect of Unusual Items
1,038.3257
8,900.4097
--
--
-3.4200
12/31/2020 - 8/2/2022
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.
UpgradeRelated Tickers
HOVRW New Horizon Aircraft Ltd.
0.0650
-9.85%
MDALF MDA Space Ltd.
19.04
-0.05%
BANT Bantec, Inc.
0.0007
-12.50%
MOG-A Moog Inc.
205.71
+0.45%
LILMF Lilium N.V.
0.2060
-6.36%
WWD Woodward, Inc.
183.66
-0.24%
DRS Leonardo DRS, Inc.
35.08
+1.68%
LHX L3Harris Technologies, Inc.
214.14
-0.35%
KTOS Kratos Defense & Security Solutions, Inc.
34.05
+3.94%
AVAV AeroVironment, Inc.
167.53
+1.74%