238.21
0.00
(0.00%)
At close: November 22 at 1:08:58 PM CST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Cost of Revenue
76,734.00
52,392.00
23,724.00
8,273.00
8,603.00
Gross Profit
-76,734.00
-52,392.00
-23,724.00
-8,273.00
-8,603.00
Operating Expense
67,352.00
61,509.00
57,594.00
61,307.00
28,619.00
Operating Income
-144,086.00
-113,901.00
-81,318.00
-69,580.00
-37,222.00
Net Non Operating Interest Income Expense
-47,845.00
-20,505.00
2,641.00
-6,652.00
-4,106.00
Other Income Expense
-60,912.00
33,341.00
-6,069.00
-1,270.00
-11,664.00
Pretax Income
-252,843.00
-101,065.00
-84,746.00
-77,502.00
-52,992.00
Tax Provision
650.00
650.00
--
--
--
Net Income Common Stockholders
-253,493.00
-101,715.00
-84,746.00
-77,502.00
-52,992.00
Diluted NI Available to Com Stockholders
-253,493.00
-101,715.00
-84,746.00
-77,502.00
-52,992.00
Basic EPS
-1.54
-0.62
-0.54
-0.75
-2.09
Diluted EPS
-1.54
-0.63
-0.55
-0.79
-2.09
Basic Average Shares
164,945.75
163,865.00
155,957.00
102,913.00
28,731.95
Diluted Average Shares
164,946.00
164,013.00
156,152.00
102,981.00
28,731.95
Total Expenses
144,086.00
113,901.00
81,318.00
69,580.00
37,222.00
Net Income from Continuing & Discontinued Operation
-253,493.00
-101,715.00
-84,746.00
-77,502.00
-52,992.00
Normalized Income
-206,416.11
-128,435.96
-78,904.00
-76,026.00
-41,438.00
Interest Income
9,016.00
10,863.00
4,953.00
821.00
--
Interest Expense
56,861.00
31,368.00
2,312.00
7,473.00
4,106.00
Net Interest Income
-47,845.00
-20,505.00
2,641.00
-6,652.00
-4,106.00
EBIT
-195,982.00
-69,697.00
-82,434.00
-70,029.00
-48,886.00
EBITDA
-162,927.00
-50,839.00
-77,225.00
-67,748.00
-46,990.00
Reconciled Cost of Revenue
76,734.00
52,392.00
23,724.00
8,273.00
8,603.00
Reconciled Depreciation
33,055.00
18,858.00
5,209.00
2,281.00
1,896.00
Net Income from Continuing Operation Net Minority Interest
-253,493.00
-101,715.00
-84,746.00
-77,502.00
-52,992.00
Total Unusual Items Excluding Goodwill
-59,591.00
33,824.00
-5,842.00
-1,476.00
-11,554.00
Total Unusual Items
-59,591.00
33,824.00
-5,842.00
-1,476.00
-11,554.00
Normalized EBITDA
-103,336.00
-84,663.00
-71,383.00
-66,272.00
-35,436.00
Tax Rate for Calcs
0.00
0.00
--
--
--
Tax Effect of Unusual Items
-12,514.11
7,103.04
--
--
--
12/31/2020 - 3/14/2022
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