0.6700
+0.0050
+(0.75%)
At close: January 17 at 7:30:36 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,026,822.0000
950,725.0000
840,831.0000
778,639.0000
648,732.0000
Cost of Revenue
452,560.0000
418,627.0000
339,060.0000
286,866.0000
212,700.0000
Gross Profit
574,262.0000
532,098.0000
501,771.0000
491,773.0000
436,032.0000
Operating Expense
804,126.0000
907,090.0000
1,002,551.0000
834,082.0000
605,127.0000
Operating Income
-229,864.0000
-374,992.0000
-500,780.0000
-342,309.0000
-169,095.0000
Net Non Operating Interest Income Expense
-78,662.0000
-63,336.0000
-59,294.0000
-32,058.0000
-33,447.0000
Pretax Income
-506,784.0000
-626,515.0000
-581,518.0000
-337,324.0000
-212,941.0000
Tax Provision
29,126.0000
22,642.0000
6,597.0000
13,971.0000
10,407.0000
Net Income Common Stockholders
-411,841.0000
-477,629.0000
-436,515.0000
-276,484.0000
-191,252.0000
Average Dilution Earnings
-14,898.0000
-17,925.0000
-16,959.0000
-23,310.0000
-8,371.0000
Diluted NI Available to Com Stockholders
-426,739.0000
-495,554.0000
-453,474.0000
-299,794.0000
-199,623.0000
Total Operating Income as Reported
-393,027.0000
-516,166.0000
-506,950.0000
-293,619.0000
-167,561.0000
Total Expenses
1,256,686.0000
1,325,717.0000
1,341,611.0000
1,120,948.0000
817,827.0000
Net Income from Continuing & Discontinued Operation
-411,841.0000
-477,629.0000
-436,515.0000
-276,484.0000
-191,252.0000
Normalized Income
-293,243.5000
-366,438.5000
-452,742.7500
-316,402.0000
-191,768.0000
Interest Income
28,534.0000
32,700.0000
19,107.0000
15,825.0000
6,265.0000
Interest Expense
103,634.0000
92,732.0000
73,912.0000
42,710.0000
37,317.0000
Net Interest Income
-78,662.0000
-63,336.0000
-59,294.0000
-32,058.0000
-33,447.0000
EBIT
-403,150.0000
-533,783.0000
-507,606.0000
-294,614.0000
-175,624.0000
EBITDA
-403,150.0000
-382,538.0000
-366,259.0000
-201,135.0000
-106,871.0000
Reconciled Cost of Revenue
452,560.0000
418,627.0000
339,060.0000
286,866.0000
212,700.0000
Reconciled Depreciation
--
151,245.0000
141,347.0000
93,479.0000
68,753.0000
Net Income from Continuing Operation Net Minority Interest
-411,841.0000
-477,629.0000
-436,515.0000
-276,484.0000
-191,252.0000
Total Unusual Items Excluding Goodwill
-158,130.0000
-148,254.0000
21,637.0000
53,224.0000
688.0000
Total Unusual Items
-158,130.0000
-148,254.0000
21,637.0000
53,224.0000
688.0000
Normalized EBITDA
-245,020.0000
-234,284.0000
-387,896.0000
-254,359.0000
-107,559.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-39,532.5000
-37,063.5000
5,409.2500
13,306.0000
172.0000
12/31/2020 - 1/9/2025
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