0.2060
-0.0040
(-1.90%)
As of 12:20:10 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
116,408.9660
116,408.9660
98,505.1700
104,574.3770
119,493.4350
Cost of Revenue
60,298.5200
60,298.5200
53,682.0260
56,599.6230
53,485.4580
Gross Profit
56,110.4460
56,110.4460
44,823.1440
47,974.7540
66,007.9770
Operating Expense
70,350.5310
70,350.5310
61,076.1060
74,281.8170
76,841.2190
Operating Income
-14,240.0850
-14,240.0850
-16,252.9620
-26,307.0630
-10,833.2420
Net Non Operating Interest Income Expense
-333.0820
-333.0820
195.7220
189.4730
-18.8750
Other Income Expense
-21,033.4460
-21,033.4460
-46,018.0630
-24,675.7680
1,867.8320
Pretax Income
-35,606.6130
-35,606.6130
-62,075.3030
-50,793.3580
-8,984.2850
Tax Provision
12,190.2430
12,190.2430
11,533.4550
8,752.3610
13,478.5580
Net Income Common Stockholders
-47,796.8560
-47,796.8560
-73,608.7580
-59,545.7190
-22,462.8430
Diluted NI Available to Com Stockholders
-47,796.8560
-47,796.8560
-73,608.7580
-59,545.7190
-22,462.8430
Basic EPS
-0.14
-0.16
-0.33
-0.23
-0.12
Diluted EPS
-0.14
-0.16
-0.33
-0.23
-0.12
Basic Average Shares
266,495.6080
292,166.5890
221,964.2870
216,586.6210
195,126.9720
Diluted Average Shares
266,495.6080
292,166.5890
221,964.2870
216,586.6210
195,126.9720
Total Operating Income as Reported
-35,516.0270
-35,516.0270
-61,099.8280
-48,757.5290
-7,833.2420
Rent Expense Supplemental
4,511.9970
4,511.9970
3,105.9960
2,744.5320
2,608.0160
Total Expenses
130,649.0510
130,649.0510
114,758.1320
130,881.4400
130,326.6770
Net Income from Continuing & Discontinued Operation
-47,796.8560
-47,796.8560
-73,608.7580
-59,545.7190
-22,462.8430
Normalized Income
-30,977.0576
-30,977.0576
-36,616.9401
-39,725.5694
-23,494.7214
Interest Expense
--
--
--
--
16.9840
Net Interest Income
-333.0820
-333.0820
195.7220
189.4730
-18.8750
EBIT
-14,240.0850
-14,240.0850
-16,252.9620
-26,307.0630
-10,833.2420
EBITDA
-825.3950
-825.3950
-4,105.9100
-14,676.1440
-3,620.1460
Reconciled Cost of Revenue
55,744.7510
55,744.7510
49,715.4390
53,306.1800
51,607.4170
Reconciled Depreciation
13,414.6900
13,414.6900
12,147.0520
11,630.9190
7,213.0960
Net Income from Continuing Operation Net Minority Interest
-47,796.8560
-47,796.8560
-73,608.7580
-59,545.7190
-22,462.8430
Total Unusual Items Excluding Goodwill
-21,290.8840
-21,290.8840
-46,825.0860
-25,088.7970
1,413.5320
Total Unusual Items
-21,290.8840
-21,290.8840
-46,825.0860
-25,088.7970
1,413.5320
Normalized EBITDA
20,465.4890
20,465.4890
42,719.1760
10,412.6530
-5,033.6780
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-4,471.0856
-4,471.0856
-9,833.2681
-5,268.6474
381.6536
12/31/2021 - 6/3/2021
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
TSND.TO TerrAscend Corp.
0.3600
0.00%
DB.V Decibel Cannabis Company Inc.
0.0600
0.00%
CWEB.TO Charlotte's Web Holdings, Inc.
0.1200
0.00%
TSNDF TerrAscend Corp.
0.2550
+4.94%
YCBD cbdMD, Inc.
0.2179
+1.07%
IXHL Incannex Healthcare Inc.
0.5801
-7.78%
XLY.TO Auxly Cannabis Group Inc.
0.0750
-6.25%
TLRY.TO Tilray Brands, Inc.
0.6300
-4.55%
WEED.TO Canopy Growth Corporation
1.6300
0.00%
CGC Canopy Growth Corporation
1.1800
0.00%