Breakdown
TTM
10/31/2025
10/31/2024
10/31/2023
10/31/2022
Total Revenue
154,137
158,162
112,132
123,394
130,484
Cost of Revenue
204,058
184,570
148,050
133,929
160,059
Gross Profit
-49,921
-26,408
-35,918
-10,535
-29,575
Operating Expense
85,640
94,822
120,008
125,549
114,149
Operating Income
-135,561
-121,230
-155,926
-136,084
-143,724
Net Non Operating Interest Income Expense
-651
-2,065
4,030
8,548
-3,008
Other Income Expense
-42,129
-67,940
-4,857
20,061
319
Pretax Income
-178,341
-191,235
-156,753
-107,475
-146,413
Tax Provision
-37
137
25
581
819
Net Income Common Stockholders
-178,302
-191,099
-129,209
-110,768
-145,922
Diluted NI Available to Com Stockholders
-178,302
-191,099
-129,209
-110,768
-145,922
Basic EPS
-2.76
-7.42
-7.83
-7.80
-11.40
Diluted EPS
-2.76
-7.42
-7.83
-7.80
-11.40
Basic Average Shares
52,305.40
25,743.25
16,505.26
13,991.59
12,771.30
Diluted Average Shares
52,305.40
25,743.25
16,505.26
13,991.59
12,771.30
Total Operating Income as Reported
-179,186
-192,348
-158,488
-136,084
-143,724
Total Expenses
289,698
279,392
268,058
259,478
274,208
Net Income from Continuing & Discontinued Operation
-175,102
-187,899
-126,009
-107,568
-142,722
Normalized Income
-131,486.05
-116,852.12
-123,449.56
-122,828.32
-142,722
Interest Income
10,544
8,313
13,720
15,795
3,386
Interest Expense
11,195
10,378
9,690
7,247
6,394
Net Interest Income
-651
-2,065
4,030
8,548
-3,008
EBIT
-167,146
-180,857
-147,063
-100,228
-140,019
EBITDA
-126,581
-140,457
-110,870
-74,853
-118,745
Reconciled Cost of Revenue
204,058
184,570
148,050
133,929
160,059
Reconciled Depreciation
40,565
40,400
36,193
25,375
21,274
Net Income from Continuing Operation Net Minority Interest
-175,102
-187,899
-126,009
-107,568
-142,722
Total Unusual Items Excluding Goodwill
-43,625
-71,118
-2,562
15,337
0
Total Unusual Items
-43,625
-71,118
-2,562
15,337
0
Normalized EBITDA
-82,956
-69,339
-108,308
-90,190
-118,745
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-9.05
-71.12
-2.56
76.69
0
10/31/2022 - 6/25/1992
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