1.0480
-0.0140
(-1.32%)
At close: January 22 at 5:29:34 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
47,035.0000
49,630.0000
53,376.0000
94,406.0000
71,954.0000
Cost of Revenue
-11,285.0000
15,860.0000
71,483.0000
67,101.0000
17,637.0000
Gross Profit
58,320.0000
33,770.0000
-18,107.0000
27,305.0000
54,317.0000
Operating Expense
241,910.0000
230,900.0000
83,962.0000
146,331.0000
110,143.0000
Operating Income
-183,590.0000
-197,130.0000
-102,069.0000
-119,026.0000
-55,826.0000
Net Non Operating Interest Income Expense
-38,034.0000
-25,443.0000
3,183.0000
-20,543.0000
-18,561.0000
Pretax Income
-224,317.0000
-225,265.0000
-88,967.0000
-130,231.0000
-92,302.0000
Tax Provision
-3,051.0000
-3,051.0000
-1,132.0000
-719.0000
--
Net Income Common Stockholders
-221,266.0000
-222,214.0000
-87,836.0000
-129,512.0000
-92,302.0000
Diluted NI Available to Com Stockholders
-221,266.0000
-222,214.0000
-87,836.0000
-129,512.0000
-92,302.0000
Basic EPS
-0.99
-2.15
-1.30
-1.39
-1.68
Diluted EPS
-0.99
-2.15
-1.30
-1.39
-1.68
Basic Average Shares
186,278.7940
103,463.1180
67,741.4090
93,472.8620
54,888.2080
Diluted Average Shares
200,914.8840
112,248.5690
67,741.4090
93,472.8620
54,888.2080
Total Operating Income as Reported
-187,243.0000
-200,783.0000
-93,077.0000
-111,001.0000
-74,488.0000
Total Expenses
230,625.0000
246,760.0000
155,445.0000
213,432.0000
127,780.0000
Net Income from Continuing & Discontinued Operation
-221,266.0000
-222,214.0000
-87,836.0000
-129,512.0000
-92,302.0000
Normalized Income
-221,266.0000
-222,214.0000
-87,836.0000
-129,512.0000
-92,302.0000
Interest Income
-14.0000
2,069.0000
653.0000
631.0000
129.0000
Interest Expense
37,696.0000
27,188.0000
19,680.0000
21,174.0000
18,622.0000
Net Interest Income
-38,034.0000
-25,443.0000
3,183.0000
-20,543.0000
-18,561.0000
EBIT
-186,621.0000
-198,077.0000
-69,287.0000
-109,057.0000
-73,680.0000
EBITDA
-186,621.0000
-128,281.0000
-34,938.0000
-70,831.0000
-49,235.0000
Reconciled Cost of Revenue
-11,285.0000
15,860.0000
71,483.0000
67,101.0000
17,637.0000
Reconciled Depreciation
--
35,577.0000
34,349.0000
38,226.0000
19,015.0000
Net Income from Continuing Operation Net Minority Interest
-221,266.0000
-222,214.0000
-87,836.0000
-129,512.0000
-92,302.0000
Normalized EBITDA
-186,621.0000
-128,281.0000
-34,938.0000
-70,831.0000
-49,235.0000
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0000
--
12/31/2020 - 6/21/2018
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