0.0469
0.0000
(0.00%)
At close: January 10 at 3:00:00 PM EST
Breakdown
TTM
10/31/2023
10/31/2022
10/31/2021
10/31/2020
Total Revenue
53,377.0000
53,910.0000
27,745.0000
13,557.0000
7,470.0000
Cost of Revenue
43,268.0000
40,833.0000
21,464.0000
9,602.0000
6,089.0000
Gross Profit
10,109.0000
13,077.0000
6,281.0000
3,955.0000
1,381.0000
Operating Expense
28,830.0000
30,305.0000
25,391.0000
16,525.0000
5,681.0000
Operating Income
-18,721.0000
-17,228.0000
-19,110.0000
-12,570.0000
-4,300.0000
Net Non Operating Interest Income Expense
-11,576.0000
-10,068.0000
-6,327.0000
-1,387.0000
-613.0000
Other Income Expense
-1,823.0000
-512.0000
-1,483.0000
-276.0000
152.0000
Pretax Income
-32,120.0000
-27,808.0000
-26,920.0000
-14,233.0000
-4,761.0000
Tax Provision
-1,174.0000
--
-1,174.0000
--
--
Net Income Common Stockholders
-32,120.0000
-27,808.0000
-25,746.0000
-14,233.0000
-4,761.0000
Diluted NI Available to Com Stockholders
-32,120.0000
-27,808.0000
-25,746.0000
-14,233.0000
-4,761.0000
Basic EPS
-0.37
-0.32
-0.32
-0.20
-0.08
Diluted EPS
-0.37
-0.32
-0.32
-0.20
-0.08
Basic Average Shares
87,903.9000
86,116.7730
80,858.5280
69,930.3800
57,909.2420
Diluted Average Shares
98,675.4270
86,116.7730
80,858.5280
69,930.3800
57,909.2420
Total Operating Income as Reported
-19,109.0000
-17,228.0000
-19,604.0000
-12,817.0000
-4,343.0000
Total Expenses
72,098.0000
71,138.0000
46,855.0000
26,127.0000
11,770.0000
Net Income from Continuing & Discontinued Operation
-32,120.0000
-27,808.0000
-25,746.0000
-14,233.0000
-4,761.0000
Normalized Income
-30,297.0000
-27,296.0000
-24,327.6588
-13,957.0000
-4,715.0000
Interest Income
3,680.0000
3,749.0000
173.0000
1.0000
1.0000
Interest Expense
15,225.0000
13,790.0000
6,461.0000
1,356.0000
598.0000
Net Interest Income
-11,576.0000
-10,068.0000
-6,327.0000
-1,387.0000
-613.0000
EBIT
-16,895.0000
-14,018.0000
-20,459.0000
-12,877.0000
-4,163.0000
EBITDA
-14,229.0000
-11,392.0000
-19,041.0000
-12,134.0000
-3,739.0000
Reconciled Cost of Revenue
41,290.0000
38,863.0000
20,577.0000
9,250.0000
5,881.0000
Reconciled Depreciation
2,666.0000
2,626.0000
1,418.0000
743.0000
424.0000
Net Income from Continuing Operation Net Minority Interest
-32,120.0000
-27,808.0000
-25,746.0000
-14,233.0000
-4,761.0000
Total Unusual Items Excluding Goodwill
-1,823.0000
-512.0000
-1,483.0000
-276.0000
-46.0000
Total Unusual Items
-1,823.0000
-512.0000
-1,483.0000
-276.0000
-46.0000
Normalized EBITDA
-12,406.0000
-10,880.0000
-17,558.0000
-11,858.0000
-3,693.0000
Tax Rate for Calcs
--
--
0.0000
--
--
Tax Effect of Unusual Items
--
--
-64.6588
--
--
10/31/2020 - 9/23/2020
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