3.3900
-0.2300
(-6.35%)
As of 2:28:11 PM EDT. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
12,870
12,870
10,074
6,012
4,247
Cost of Revenue
5,024
5,024
5,056
3,284
1,876
Gross Profit
7,846
7,846
5,018
2,728
2,371
Operating Expense
57,608
57,608
74,421
93,595
71,006
Operating Income
-49,762
-49,762
-69,403
-90,867
-68,635
Net Non Operating Interest Income Expense
-1,474
-1,474
1,722
-555
-8,764
Other Income Expense
-62,178
-62,178
15,745
59,354
-19,138
Pretax Income
-113,414
-113,414
-51,936
-32,068
-96,537
Tax Provision
2,858
2,858
9,082
4,573
-232
Net Income Common Stockholders
-116,272
-116,272
-61,018
-36,641
-96,305
Diluted NI Available to Com Stockholders
-116,272
-116,272
-61,018
-36,641
-96,305
Basic EPS
-1.28
--
-0.68
-0.44
-1.40
Diluted EPS
-1.28
--
-0.68
-0.66
-1.40
Basic Average Shares
91,164.2860
--
89,539.9100
83,188.2760
68,824.6500
Diluted Average Shares
91,164.2860
--
89,539.9100
83,798.1490
68,824.6500
Total Operating Income as Reported
-52,206
-52,206
-69,403
-90,867
-68,635
Total Expenses
62,632
62,632
79,477
96,879
72,882
Net Income from Continuing & Discontinued Operation
-116,272
-116,272
-61,018
-36,641
-96,305
Normalized Income
-71,218.7500
-71,218.7500
-65,873.5000
-80,301.5000
-76,146.5619
Interest Income
1,041
1,041
1,901
1,164
36
Interest Expense
71
71
51
1,596
8,729
Net Interest Income
-1,474
-1,474
1,722
-555
-8,764
EBIT
-113,343
-113,343
-51,885
-30,472
-87,808
EBITDA
-100,688
-100,688
-34,629
-16,146
-77,080
Reconciled Cost of Revenue
5,024
5,024
5,056
3,284
1,876
Reconciled Depreciation
12,655
12,655
17,256
14,326
10,728
Net Income from Continuing Operation Net Minority Interest
-116,272
-116,272
-61,018
-36,641
-96,305
Total Unusual Items Excluding Goodwill
-60,071
-60,071
6,474
58,214
-20,207
Total Unusual Items
-60,071
-60,071
6,474
58,214
-20,207
Normalized EBITDA
-40,617
-40,617
-41,103
-74,360
-56,873
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
-15,017.7500
-15,017.7500
1,618.5000
14,553.5000
-48.5619
12/31/2021 - 3/26/2021
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
PL Planet Labs PBC
3.3465
-6.52%
RDW Redwire Corporation
8.62
-6.46%
KRMN Karman Holdings Inc.
32.80
-5.22%
ATRO Astronics Corporation
23.67
-3.86%
SIDU Sidus Space, Inc.
1.3000
-0.76%
MNTS Momentus Inc.
1.8400
-6.60%
EH EHang Holdings Limited
18.73
-5.31%
EVTL Vertical Aerospace Ltd.
3.2300
-6.92%
LILMF Lilium N.V.
0.0540
-11.48%
KITT Nauticus Robotics, Inc.
1.0650
-2.28%