1.8500
-0.2700
(-12.74%)
At close: January 17 at 4:34:39 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
19,523.0000
22,310.0000
37,323.0000
302.0000
6,406.8900
Cost of Revenue
-27,267.0000
-12,731.0000
-657.0000
-7,266.0000
-6,827.6290
Gross Profit
46,790.0000
35,041.0000
37,980.0000
7,568.0000
13,234.5190
Operating Expense
134,504.0000
119,080.0000
105,627.0000
34,467.0000
18,819.1900
Operating Income
-87,714.0000
-84,039.0000
-67,647.0000
-26,899.0000
-5,584.6710
Net Non Operating Interest Income Expense
1,275.0000
1,170.0000
54.0000
-93.0000
-20.3320
Pretax Income
-86,424.0000
-82,854.0000
-67,593.0000
-26,992.0000
-5,605.0040
Tax Provision
9.0000
9.0000
10.0000
-3,020.0000
-1,193.2410
Net Income Common Stockholders
-86,433.0000
-82,863.0000
-67,603.0000
-23,972.0000
-4,411.7630
Diluted NI Available to Com Stockholders
-86,433.0000
-82,863.0000
-67,603.0000
-23,972.0000
-4,411.7630
Basic EPS
-1.35
-1.64
-1.67
-0.59
-0.11
Diluted EPS
-1.35
-1.64
-1.67
-0.59
-0.11
Basic Average Shares
68,323.2360
50,683.0530
40,474.4800
40,474.4800
40,474.4800
Diluted Average Shares
68,747.4820
53,555.5530
42,893.2990
40,474.4800
40,474.4800
Total Operating Income as Reported
-87,699.0000
-84,024.0000
-67,647.0000
-26,899.0000
-5,584.6720
Total Expenses
107,237.0000
106,349.0000
104,970.0000
27,201.0000
11,991.5610
Net Income from Continuing & Discontinued Operation
-86,433.0000
-82,863.0000
-67,603.0000
-23,972.0000
-4,411.7630
Normalized Income
-86,444.9100
-82,874.9100
-67,603.0000
-23,972.0000
-4,411.7630
Interest Income
1,285.0000
1,194.0000
61.0000
--
--
Interest Expense
10.0000
24.0000
7.0000
93.0000
20.3320
Net Interest Income
1,275.0000
1,170.0000
54.0000
-93.0000
-20.3320
EBIT
-86,414.0000
-82,830.0000
-67,586.0000
-26,899.0000
-5,584.6720
EBITDA
-33,017.0000
-30,107.0000
-14,299.0000
-11,711.0000
-3,178.6920
Reconciled Cost of Revenue
-27,267.0000
-12,731.0000
-657.0000
-7,266.0000
-6,827.6290
Reconciled Depreciation
53,397.0000
52,723.0000
53,287.0000
15,188.0000
2,405.9800
Net Income from Continuing Operation Net Minority Interest
-86,433.0000
-82,863.0000
-67,603.0000
-23,972.0000
-4,411.7630
Total Unusual Items Excluding Goodwill
15.0000
15.0000
--
--
--
Total Unusual Items
15.0000
15.0000
--
--
--
Normalized EBITDA
-33,032.0000
-30,122.0000
-14,299.0000
-11,711.0000
-3,178.6920
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
3.0900
3.0900
--
--
--
12/31/2020 - 7/7/2021
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.
Upgrade