Breakdown
TTM
7/31/2026
7/31/2025
7/31/2024
7/31/2023
Total Revenue
37,250
37,250
66,837
224
164,389
Cost of Revenue
20,355
20,355
42,360
187
114,719
Gross Profit
16,895
16,895
24,477
37
49,670
Operating Expense
150,120
150,120
97,898
56,590
40,620
Operating Income
-133,225
-133,225
-73,421
-56,553
9,050
Net Non Operating Interest Income Expense
13,506
13,506
2,576
1,802
-455
Other Income Expense
-20,164
-20,164
-19,590
20,496
-11,032
Pretax Income
-139,883
-139,883
-90,435
-34,255
-2,437
Tax Provision
-2,572
-2,572
-2,779
-5,034
870
Net Income Common Stockholders
-137,311
-137,311
-87,656
-29,221
-3,307
Diluted NI Available to Com Stockholders
-137,311
-137,311
-87,656
-29,221
-3,307
Basic EPS
-0.28
-0.28
-0.20
-0.07
-0.01
Diluted EPS
-0.28
-0.28
-0.20
-0.07
-0.01
Basic Average Shares
484,406.68
484,406.68
427,680.19
397,309.78
364,789.62
Diluted Average Shares
484,406.68
484,406.68
427,680.19
397,309.78
364,789.62
Total Operating Income as Reported
-133,147
-133,147
-73,321
-56,402
8,867
Rent Expense Supplemental
903
903
561
674
--
Total Expenses
170,475
170,475
140,258
56,777
155,339
Net Income from Continuing & Discontinued Operation
-137,311
-137,311
-87,656
-29,221
-3,307
Normalized Income
-110,491.36
-110,491.36
-71,910.20
-45,795.63
3,763.41
Interest Income
15,578
15,578
4,022
2,629
350
Interest Expense
2,072
2,072
1,446
827
805
Net Interest Income
13,506
13,506
2,576
1,802
-455
EBIT
-137,811
-137,811
-88,989
-33,428
-1,632
EBITDA
-130,890
-130,890
-84,503
-31,245
375
Reconciled Cost of Revenue
20,355
20,355
42,348
187
114,719
Reconciled Depreciation
6,921
6,921
4,486
2,183
2,007
Net Income from Continuing Operation Net Minority Interest
-137,311
-137,311
-87,656
-29,221
-3,307
Total Unusual Items Excluding Goodwill
-27,322
-27,322
-16,245
19,430
-9,525
Total Unusual Items
-27,322
-27,322
-16,245
19,430
-9,525
Normalized EBITDA
-103,568
-103,568
-68,258
-50,675
9,900
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-502.36
-502.36
-499.20
2,855.37
-2,454.59
7/31/2023 - 4/5/2007
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