At close: November 29 at 1:00 PM EST
Pre-Market: 9:25 AM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,524,428.0000
1,368,225.0000
1,008,696.0000
638,370.0000
217,746.0000
Cost of Revenue
1,387,997.0000
1,282,077.0000
1,049,792.0000
648,804.0000
233,782.0000
Gross Profit
136,431.0000
86,148.0000
-41,096.0000
-10,434.0000
-16,036.0000
Operating Expense
390,794.0000
375,498.0000
370,761.0000
317,843.0000
214,937.0000
Operating Income
-254,363.0000
-289,350.0000
-411,857.0000
-328,277.0000
-230,973.0000
Net Non Operating Interest Income Expense
-8,447.0000
-5,315.0000
-14,172.0000
-28,379.0000
-18,637.0000
Other Income Expense
24,691.0000
684.0000
-682.0000
2,189.0000
-359,442.0000
Pretax Income
-238,119.0000
-293,981.0000
-426,711.0000
-354,467.0000
-609,052.0000
Tax Provision
-432.0000
-879.0000
-1,666.0000
-2,681.0000
-9,660.0000
Net Income Common Stockholders
-235,183.0000
-287,454.0000
-561,477.0000
-382,837.0000
-570,504.0000
Diluted NI Available to Com Stockholders
-235,183.0000
-287,454.0000
-561,477.0000
-382,837.0000
-570,504.0000
Basic EPS
-0.80
-1.04
-3.08
-2.78
-12.82
Diluted EPS
-0.80
-1.04
-3.08
-2.78
-12.82
Basic Average Shares
299,628.8530
276,282.5720
182,472.0690
137,498.0770
44,492.9750
Diluted Average Shares
299,628.8530
276,282.5720
182,472.0690
137,498.0770
44,492.9750
Total Operating Income as Reported
-254,363.0000
-289,350.0000
-411,857.0000
-328,277.0000
-479,899.0000
Total Expenses
1,778,791.0000
1,657,575.0000
1,420,553.0000
966,647.0000
448,719.0000
Net Income from Continuing & Discontinued Operation
-235,183.0000
-287,454.0000
-561,477.0000
-382,837.0000
-570,333.0000
Normalized Income
-259,541.6053
-294,241.1790
-422,908.6339
-353,921.6796
-213,587.8931
Interest Income
10,575.0000
10,971.0000
2,498.0000
--
--
Interest Expense
19,022.0000
16,286.0000
16,670.0000
28,379.0000
18,637.0000
Net Interest Income
-8,447.0000
-5,315.0000
-14,172.0000
-28,379.0000
-18,637.0000
EBIT
-219,097.0000
-277,695.0000
-410,041.0000
-326,088.0000
-590,415.0000
EBITDA
-177,845.0000
-238,073.0000
-370,232.0000
-287,468.0000
-545,762.0000
Reconciled Cost of Revenue
1,384,266.0000
1,278,951.0000
1,046,714.0000
647,850.0000
233,101.0000
Reconciled Depreciation
41,252.0000
39,622.0000
39,809.0000
38,620.0000
44,653.0000
Net Income from Continuing Operation Net Minority Interest
-236,216.0000
-292,639.0000
-424,603.0000
-351,660.0000
-570,333.0000
Total Unusual Items Excluding Goodwill
23,368.0000
1,607.0000
-1,701.0000
2,279.0000
-362,509.0000
Total Unusual Items
23,368.0000
1,607.0000
-1,701.0000
2,279.0000
-362,509.0000
Normalized EBITDA
-201,213.0000
-239,680.0000
-368,531.0000
-289,747.0000
-183,253.0000
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0000
0.0000
Tax Effect of Unusual Items
42.3947
4.8210
-6.6339
17.3204
-5,763.8931
12/31/2020 - 3/27/2019
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
CURI CuriosityStream Inc.
1.8300
0.00%
MDIA MediaCo Holding Inc.
1.2900
-3.73%
GTN Gray Television, Inc.
4.2700
-0.93%
IHRT iHeartMedia, Inc.
2.2900
+0.44%
SBGI Sinclair, Inc.
18.32
+1.50%
SSP The E.W. Scripps Company
2.0000
+2.56%
TGNA TEGNA Inc.
18.77
+0.64%
NXST Nexstar Media Group, Inc.
170.59
-0.33%
GTN-A Gray Television, Inc.
7.29
+4.14%
SALM Salem Media Group, Inc.
0.2300
+4.55%