Breakdown
TTM
12/31/2022
12/31/2021
Total Revenue
25,927
24,413
20,992
Cost of Revenue
75,839
36,251
26,293
Gross Profit
-49,912
-11,838
-5,301
Operating Expense
63,059
61,256
45,940
Operating Income
-112,971
-73,094
-51,241
Net Non Operating Interest Income Expense
-13,978
-14,958
-13,367
Other Income Expense
22,813
103,222
-36,161
Pretax Income
-104,136
15,170
-100,769
Net Income Common Stockholders
-104,136
15,170
-100,769
Average Dilution Earnings
3,038
-1,502
--
Diluted NI Available to Com Stockholders
-101,098
13,668
-100,769
Basic EPS
-19.09
4.00
-33.40
Diluted EPS
-19.09
3.20
-33.40
Basic Average Shares
5,296.3110
3,856.6380
3,013.0070
Diluted Average Shares
5,347.0280
4,280.2910
3,013.0070
Total Operating Income as Reported
-112,971
-73,094
-51,241
Total Expenses
138,898
97,507
72,233
Net Income from Continuing & Discontinued Operation
-104,136
15,170
-100,769
Normalized Income
-125,786
-88,057
-64,627
Interest Expense
13,978
14,958
13,367
Net Interest Income
-13,978
-14,958
-13,367
EBIT
-90,158
30,128
-87,402
EBITDA
-87,621
31,948
-86,528
Reconciled Cost of Revenue
75,839
36,251
26,293
Reconciled Depreciation
2,537
1,820
874
Net Income from Continuing Operation Net Minority Interest
-104,136
15,170
-100,769
Total Unusual Items Excluding Goodwill
21,650
103,227
-36,142
Total Unusual Items
21,650
103,227
-36,142
Normalized EBITDA
-109,271
-71,279
-50,386
Tax Rate for Calcs
0
0
0
Tax Effect of Unusual Items
0
0
0
12/31/2021 - 5/12/2021
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.
Upgrade