Breakdown
TTM
1/31/2025
1/31/2024
1/31/2023
1/31/2022
Total Revenue
1,458.1300
2,019.9130
2,009.1660
186.7840
0
Cost of Revenue
1,094.1290
1,162.0490
1,147.8780
949.2960
484.1290
Gross Profit
364.0010
857.8640
861.2880
-762.5120
-484.1290
Operating Expense
7,017.9830
6,985.6300
8,237.7560
8,619.7760
8,865.7070
Operating Income
-6,653.9820
-6,127.7660
-7,376.4680
-8,432.9920
-8,865.7070
Net Non Operating Interest Income Expense
-83.2760
-85.4550
-114.3330
-88.6260
-748.9920
Other Income Expense
1,023.9920
-27.5340
1,008.1690
-8.0380
-32.8620
Pretax Income
-5,713.2660
-6,240.7550
-6,482.6320
-8,529.6560
-9,647.5610
Tax Provision
--
0
--
--
--
Net Income Common Stockholders
-5,713.2660
-6,240.7550
-6,482.6320
-8,529.6560
-9,647.5610
Diluted NI Available to Com Stockholders
-5,713.2660
-6,240.7550
-6,482.6320
-8,529.6560
-9,647.5610
Basic EPS
-0.07
-0.09
-0.14
-0.26
-0.36
Diluted EPS
-0.07
-0.09
-0.14
-0.26
-0.36
Basic Average Shares
87,259.6180
72,756.7580
46,485.8660
33,380.9790
26,730.7680
Diluted Average Shares
87,259.6180
72,756.7580
46,485.8660
33,380.9790
26,730.7680
Total Operating Income as Reported
-6,653.9820
-6,127.7660
-7,376.4680
-8,521.6180
--
Total Expenses
8,112.1120
8,147.6790
9,385.6340
8,619.7760
8,865.7070
Net Income from Continuing & Discontinued Operation
-5,713.2660
-6,240.7550
-6,482.6320
-8,529.6560
-9,647.5610
Normalized Income
-6,759.1000
-6,209.9560
-6,501.9000
-8,521.6180
-9,614.6990
Interest Expense
83.2760
85.4550
114.3330
88.6260
275.7770
Net Interest Income
-83.2760
-85.4550
-114.3330
-88.6260
-748.9920
EBIT
-5,629.9900
-6,155.3000
-6,368.2990
-8,441.0300
-9,371.7840
EBITDA
-5,557.1680
-6,048.0260
-6,274.4390
-8,441.0300
-9,371.7840
Reconciled Cost of Revenue
1,094.1290
1,162.0490
1,147.8780
949.2960
484.1290
Reconciled Depreciation
72.8220
107.2740
93.8600
0
--
Net Income from Continuing Operation Net Minority Interest
-5,713.2660
-6,240.7550
-6,482.6320
-8,529.6560
-9,647.5610
Total Unusual Items Excluding Goodwill
1,045.8340
-30.7990
19.2680
-8.0380
-32.8620
Total Unusual Items
1,045.8340
-30.7990
19.2680
-8.0380
-32.8620
Normalized EBITDA
-6,603.0020
-6,017.2270
-6,293.7070
-8,432.9920
-9,338.9220
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
1/31/2022 - 10/7/2021
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