Breakdown
TTM
1/31/2026
1/31/2025
1/31/2024
1/31/2023
Total Revenue
1,542,178
1,316,191
886,544
627,892
599,819
Cost of Revenue
305,257
261,877
265,748
144,962
182,014
Gross Profit
1,236,921
1,054,314
620,796
482,930
417,805
Operating Expense
1,519,319
1,399,730
1,754,828
789,436
679,353
Operating Income
-282,398
-345,416
-1,134,032
-306,506
-261,548
Net Non Operating Interest Income Expense
60,250
34,930
-15,900
-19,079
-6,569
Other Income Expense
-2,914
-15,987
1,480
-1,884
-1,033
Pretax Income
-225,062
-326,473
-1,148,452
-327,469
-269,150
Tax Provision
29,363
22,355
6,368
26,689
8,596
Net Income Common Stockholders
-254,425
-348,828
-1,154,820
-354,158
-277,746
Diluted NI Available to Com Stockholders
-254,425
-348,828
-1,154,820
-354,158
-277,746
Basic EPS
-1.27
-1.78
-7.48
-2.01
-1.58
Diluted EPS
-1.27
-1.78
-7.48
-2.01
-1.58
Basic Average Shares
202,277.50
196,468
154,294
175,932.21
175,932.21
Diluted Average Shares
202,277.50
196,468
154,294
175,932.21
175,932.21
Total Operating Income as Reported
-282,398
-345,416
-1,134,032
-306,506
-261,548
Total Expenses
1,824,576
1,661,607
2,020,576
934,398
861,367
Net Income from Continuing & Discontinued Operation
-254,425
-348,828
-1,154,820
-354,158
-277,746
Normalized Income
-254,425
-344,836.20
-1,154,820
-354,158
-277,746
Interest Income
64,597
52,157
25,353
11,216
5,140
Interest Expense
4,347
17,227
41,253
30,295
11,709
Net Interest Income
60,250
34,930
-15,900
-19,079
-6,569
EBIT
-220,715
-309,246
-1,107,199
-297,174
-257,441
EBITDA
-175,476
-272,131
-1,078,331
-272,869
-235,075
Reconciled Cost of Revenue
305,257
261,877
265,748
144,962
182,014
Reconciled Depreciation
45,239
37,115
28,868
24,305
22,366
Net Income from Continuing Operation Net Minority Interest
-254,425
-348,828
-1,154,820
-354,158
-277,746
Total Unusual Items Excluding Goodwill
0
-6,653
0
0
--
Total Unusual Items
0
-6,653
0
0
--
Normalized EBITDA
-175,476
-265,478
-1,078,331
-272,869
-235,075
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
-2,661.20
0
0
0
1/31/2023 - 4/25/2024
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