1.9900
+0.0700
+(3.65%)
At close: January 10 at 5:23:34 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,897.0000
1,443.0000
1,555.0000
12,914.0000
16,135.0000
Cost of Revenue
6,569.0000
1,519.0000
-1,680.0000
7,994.0000
1,142.0000
Gross Profit
1,328.0000
-76.0000
3,235.0000
4,920.0000
14,993.0000
Operating Expense
60,377.0000
54,937.0000
53,372.0000
43,951.0000
35,098.0000
Operating Income
-59,049.0000
-55,013.0000
-50,137.0000
-39,031.0000
-20,105.0000
Net Non Operating Interest Income Expense
-5,450.0000
-5,248.0000
-4,967.0000
-3,234.0000
-3,478.0000
Pretax Income
-88,400.0000
-75,157.0000
-55,231.0000
-44,829.0000
-22,199.0000
Tax Provision
35.0000
--
--
--
--
Net Income Common Stockholders
-88,435.0000
-75,157.0000
-55,231.0000
-44,829.0000
-22,199.0000
Diluted NI Available to Com Stockholders
-88,435.0000
-75,157.0000
-55,231.0000
-44,829.0000
-22,199.0000
Basic EPS
-2.24
-1.99
-1.76
-1.53
-0.89
Diluted EPS
-2.24
-1.99
-1.76
-1.53
-0.89
Basic Average Shares
40,222.4060
37,812.6630
31,408.6690
29,285.8060
24,990.2050
Diluted Average Shares
40,222.4060
37,812.6630
31,408.6690
29,285.8060
24,990.2050
Total Operating Income as Reported
-83,004.0000
-69,963.0000
-50,850.0000
-40,689.0000
-19,571.0000
Total Expenses
66,946.0000
56,456.0000
51,692.0000
51,945.0000
36,240.0000
Net Income from Continuing & Discontinued Operation
-88,435.0000
-75,157.0000
-55,231.0000
-44,829.0000
-22,199.0000
Normalized Income
-69,549.7100
-60,377.0000
-55,372.0000
-42,760.0000
-23,050.0000
Interest Income
391.0000
464.0000
42.0000
--
--
Interest Expense
5,841.0000
5,712.0000
5,009.0000
3,234.0000
3,478.0000
Net Interest Income
-5,450.0000
-5,248.0000
-4,967.0000
-3,234.0000
-3,478.0000
EBIT
-82,559.0000
-69,445.0000
-50,222.0000
-41,595.0000
-18,721.0000
EBITDA
-66,672.0000
-54,820.0000
-38,360.0000
-31,132.0000
-13,049.0000
Reconciled Cost of Revenue
6,569.0000
1,519.0000
-1,680.0000
7,994.0000
1,142.0000
Reconciled Depreciation
14,135.0000
14,479.0000
11,862.0000
10,463.0000
5,672.0000
Net Income from Continuing Operation Net Minority Interest
-88,435.0000
-75,157.0000
-55,231.0000
-44,829.0000
-22,199.0000
Total Unusual Items Excluding Goodwill
-23,785.0000
-14,780.0000
141.0000
-2,069.0000
851.0000
Total Unusual Items
-23,785.0000
-14,780.0000
141.0000
-2,069.0000
851.0000
Normalized EBITDA
-42,887.0000
-40,040.0000
-38,501.0000
-29,063.0000
-13,900.0000
Tax Rate for Calcs
0.0002
--
--
--
--
Tax Effect of Unusual Items
-4,899.7100
--
--
--
--
12/31/2020 - 10/30/2015
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