Breakdown
TTM
1/31/2026
1/31/2025
1/31/2024
1/31/2023
Total Revenue
432,888
411,224
417,083
506,639
468,094
Cost of Revenue
294,076
285,622
316,402
476,521
382,161
Gross Profit
138,812
125,602
100,681
30,118
85,933
Operating Expense
317,346
335,740
353,680
480,069
427,715
Operating Income
-178,534
-210,138
-252,999
-449,951
-341,782
Net Non Operating Interest Income Expense
-8,101
-19,372
-16,306
-6,670
-3,900
Other Income Expense
15,931
13,361
-3,389
-1,009
-1,593
Pretax Income
-170,704
-216,149
-272,694
-457,630
-347,275
Tax Provision
5,021
4,048
4,372
-21
-2,167
Net Income Common Stockholders
-175,725
-220,197
-277,066
-457,609
-345,108
Average Dilution Earnings
--
--
--
0
0
Diluted NI Available to Com Stockholders
-175,725
-220,197
-277,066
-457,609
-345,108
Basic EPS
-7.16
-9.41
-13.00
-24.40
-20.40
Diluted EPS
-7.16
-9.41
-13.00
-24.40
-20.40
Basic Average Shares
24,615.28
23,408.37
21,674.49
18,776.49
16,924.43
Diluted Average Shares
24,615.28
23,408.37
21,674.49
18,776.49
16,924.43
Total Operating Income as Reported
-178,534
-210,138
-252,999
-449,951
-341,782
Total Expenses
611,422
621,362
670,082
956,590
809,876
Net Income from Continuing & Discontinued Operation
-175,725
-220,197
-277,066
-457,609
-345,108
Normalized Income
-182,458.80
-226,930.80
-277,066
-457,609
-345,084.14
Interest Income
3,027
4,488
8,347
9,603
5,534
Interest Expense
11,128
23,860
24,653
16,273
9,434
Net Interest Income
-8,101
-19,372
-16,306
-6,670
-3,900
EBIT
-159,576
-192,289
-248,041
-441,357
-337,841
EBITDA
-133,943
-165,242
-218,849
-412,871
-312,791
Reconciled Cost of Revenue
294,076
285,622
316,402
476,521
382,161
Reconciled Depreciation
25,633
27,047
29,192
28,486
25,050
Net Income from Continuing Operation Net Minority Interest
-175,725
-220,197
-277,066
-457,609
-345,108
Total Unusual Items Excluding Goodwill
11,223
11,223
0
0
-24
Total Unusual Items
11,223
11,223
0
0
-24
Normalized EBITDA
-145,166
-176,465
-218,849
-412,871
-312,767
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
4,489.20
4,489.20
0
0
-0.14
1/31/2023 - 9/16/2019
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