Breakdown
TTM
1/31/2026
1/31/2025
1/31/2024
1/31/2023
Total Revenue
1,055,167
955,224
759,249
579,906
424,336
Cost of Revenue
150,329
120,743
85,140
59,708
51,680
Gross Profit
904,838
834,481
674,109
520,198
372,656
Operating Expense
995,042
904,962
816,824
707,638
584,067
Operating Income
-90,204
-70,481
-142,715
-187,440
-211,411
Net Non Operating Interest Income Expense
47,483
45,707
47,735
39,114
14,496
Other Income Expense
-6,748
-23,291
9,187
-12,241
21,621
Pretax Income
-49,469
-48,065
-85,793
-160,567
-175,294
Tax Provision
4,552
10,499
-76,674
265,145
4,030
Earnings from Equity Interest Net of Tax
--
0
0
-3,824
-2,468
Net Income Common Stockholders
-52,689
-55,956
-6,326
-425,677
-173,407
Diluted NI Available to Com Stockholders
-52,689
-55,956
-6,326
-425,677
-173,407
Basic EPS
-0.32
-0.34
-0.04
-2.76
-1.17
Diluted EPS
-0.32
-0.34
-0.04
-2.76
-1.17
Basic Average Shares
168,832
166,792
160,580
154,283
148,407
Diluted Average Shares
168,832
166,792
160,580
154,283
148,407
Total Operating Income as Reported
-90,204
-70,481
-142,715
-187,440
-211,411
Total Expenses
1,145,371
1,025,705
901,964
767,346
635,747
Net Income from Continuing & Discontinued Operation
-52,689
-55,956
-6,326
-425,677
-173,407
Normalized Income
-49,064.40
-44,277
-13,334.33
-416,954.14
-190,427.20
Interest Income
47,483
45,707
47,735
39,114
14,496
Net Interest Income
47,483
45,707
47,735
39,114
14,496
EBIT
-90,204
-70,481
-142,715
-187,440
-211,411
EBITDA
-77,539
-59,136
-131,729
-180,905
-205,818
Reconciled Cost of Revenue
150,329
120,743
85,140
59,708
51,680
Reconciled Depreciation
12,665
11,345
10,986
6,535
5,593
Net Income from Continuing Operation Net Minority Interest
-52,689
-55,956
-6,326
-425,677
-173,407
Total Unusual Items Excluding Goodwill
-6,041
-19,465
9,416
-11,729
22,929
Total Unusual Items
-6,041
-19,465
9,416
-11,729
22,929
Normalized EBITDA
-71,498
-39,671
-141,145
-169,176
-228,747
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,416.40
-7,786
2,407.67
-3,006.14
5,908.80
1/31/2023 - 10/14/2021
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