Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
2.0750
-0.0150
(-0.72%)
At close: February 21 at 4:00:02 PM EST
2.0700
-0.01
(-0.24%)
After hours: February 21 at 7:46:15 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
17,054.7770
16,675.3930
9,834.7780
2,549.1340
Cost of Revenue
14,154.7600
13,121.4780
7,289.1500
1,719.8440
Gross Profit
2,900.0170
3,553.9150
2,545.6280
829.2900
Operating Expense
11,692.2410
10,728.8260
6,063.7660
1,876.5110
Operating Income
-8,792.2240
-7,174.9110
-3,518.1380
-1,047.2210
Net Non Operating Interest Income Expense
-3,594.7370
-2,538.6890
-1,424.2390
-194.6500
Other Income Expense
-2,052.7190
-5,079.2860
0.3570
-14.8610
Pretax Income
-14,439.6800
-14,792.8860
-4,942.0200
-1,256.7320
Tax Provision
--
--
-30.0940
74.3300
Net Income Common Stockholders
-14,797.9470
-15,064.1310
-4,911.9260
-1,331.0620
Diluted NI Available to Com Stockholders
-14,797.9470
-15,064.1310
-4,911.9260
-1,331.0620
Basic EPS
-224.25
-225.00
-71.47
-19.37
Diluted EPS
-224.25
-225.00
-71.47
-19.37
Basic Average Shares
1,346.5980
66.9250
68.7240
68.7240
Diluted Average Shares
1,346.5980
66.9250
68.7240
68.7240
Total Operating Income as Reported
-9,913.0370
-7,191.0160
-3,518.1380
-1,047.2210
Total Expenses
25,847.0010
23,850.3040
13,352.9160
3,596.3550
Net Income from Continuing & Discontinued Operation
-14,439.6800
-14,792.8860
-4,911.9260
-1,331.0620
Normalized Income
-12,391.8130
-13,849.7270
-4,911.9260
-1,331.0620
Interest Income
0.0490
0.0210
1.0210
0.1610
Interest Expense
3,594.7860
2,538.7100
1,425.2600
194.8110
Net Interest Income
-3,594.7370
-2,538.6890
-1,424.2390
-194.6500
EBIT
-10,844.8940
-12,254.1760
-3,516.7600
-1,061.9210
EBITDA
-9,165.0200
-10,839.3390
-2,907.1750
-977.4560
Reconciled Cost of Revenue
13,859.8910
12,959.1800
7,275.6890
1,720.4010
Reconciled Depreciation
1,679.8740
1,414.8370
609.5850
83.9080
Net Income from Continuing Operation Net Minority Interest
-14,439.6800
-14,792.8860
-4,911.9260
-1,331.0620
Total Unusual Items Excluding Goodwill
-2,047.8670
-943.1590
--
--
Total Unusual Items
-2,047.8670
-943.1590
--
--
Normalized EBITDA
-7,117.1530
-9,896.1800
-2,907.1750
-977.4560
Tax Rate for Calcs
--
--
0
0.0003
12/31/2021 - 8/30/2023
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
TRNR Interactive Strength Inc.
1.0000
-5.66%
MRM MEDIROM Healthcare Technologies Inc.
0.8500
+6.25%
EJH E-Home Household Service Holdings Limited
0.5905
-1.58%
CLIK Click Holdings Limited
1.1993
+0.78%
WW WW International, Inc.
0.7170
-2.05%
7378.T ASIRO Inc.
1,632.00
+0.55%
YYGH YY Group Holding Limited
1.7100
-3.39%
EM Smart Share Global Limited
1.1400
0.00%
BFAM Bright Horizons Family Solutions Inc.
126.39
-2.30%
MED Medifast, Inc.
14.73
+2.79%