Total Revenue | 7.70M +640.7% | 1.04M -74.1% | 4.01M -15.3% | 4.74M +339.4% | 1.08M | - | - | - | - | - |
Operating Revenue | 7.70M +640.7% | 1.04M -74.1% | 4.01M -15.3% | 4.74M +339.4% | 1.08M | - | - | - | - | - |
Other Operating Expenses | - | - | - | - | - | -71.0K +94.0% | -1.19M +50.9% | -2.43M -18.7% | -2.04M -247.2% | -589.0K |
Cost of Revenue | 1.08M | - | - | - | - | - | - | - | - | - |
Gross Profit | 6.62M | - | - | - | - | - | - | - | - | - |
Non-operating Interest Expense | - | - | - | - | - | - | - | - | 8.0K -27.3% | 11.0K |
Operating Expense | 523.39M +54.0% | 339.89M +50.0% | 226.62M +31.3% | 172.62M +58.7% | 108.78M +45.1% | 74.95M +39.2% | 53.83M +87.5% | 28.71M +214.6% | 9.13M +51.0% | 6.04M |
Selling General and Administrative | 191.33M +91.8% | 99.74M +71.7% | 58.09M +37.0% | 42.39M +72.9% | 24.52M +36.1% | 18.03M +33.3% | 13.52M +103.0% | 6.66M +243.4% | 1.94M +26.5% | 1.53M |
General and Administrative Expense | 191.33M +91.8% | 99.74M +71.7% | 58.09M +37.0% | 42.39M +72.9% | 24.52M +36.1% | 18.03M +33.3% | 13.52M +103.0% | 6.66M +243.4% | 1.94M +26.5% | 1.53M |
Other General and Administrative | 191.33M +91.8% | 99.74M +71.7% | 58.09M +37.0% | 42.39M +72.9% | 24.52M +36.1% | 18.03M +33.3% | 13.52M +103.0% | 6.66M +243.4% | 1.94M +26.5% | 1.53M |
Research and Development | 332.06M +38.3% | 240.16M +42.5% | 168.53M +29.4% | 130.22M +54.6% | 84.25M +47.8% | 57.00M +37.3% | 41.51M +69.6% | 24.48M +165.1% | 9.23M +81.0% | 5.10M |
Operating Income | -516.77M -52.5% | -338.85M -52.2% | -222.61M -32.6% | -167.88M -55.9% | -107.70M -43.7% | -74.95M -39.2% | -53.83M -87.5% | -28.71M -214.6% | -9.13M -51.0% | -6.04M |
Gain on Sale of Securities | - | - | - | 600.0K | - | - | - | - | - | - |
Net Non Operating Interest Income Expense | 51.99M +25.5% | 41.44M +208.4% | 13.44M +211.2% | 4.32M +2649.7% | 157.0K -84.2% | 991.0K -71.4% | 3.46M +97.9% | 1.75M +6623.1% | 26.0K 0.0% | 26.0K |
Non-operating Interest Income | 51.99M +25.5% | 41.44M +208.4% | 13.44M +211.2% | 4.32M +2649.7% | 157.0K -84.2% | 991.0K -71.4% | 3.46M +97.9% | 1.75M +6623.1% | 26.0K -29.7% | 37.0K |
Other Income Expense | -357.0K +63.9% | -989.0K +81.5% | -5.36M -1417.6% | -353.0K -267.7% | -96.0K -164.0% | 150.0K +400.0% | -50.0K +67.3% | -153.0K -173.2% | -56.0K -5500.0% | -1.0K |
Other Non-operating Income (expense) | -357.0K +31.2% | -519.0K -226.4% | -159.0K -378.9% | 57.0K +159.4% | -96.0K -164.0% | 150.0K +400.0% | -50.0K +67.3% | -153.0K -173.2% | -56.0K -5500.0% | -1.0K |
Pre-tax Income | -465.14M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Provision for Income Taxes | 180.0K | - | - | - | - | - | - | - | - | - |
Basic EPS | - | -3.69 0.0% | -3.69 -17.1% | -3.15 -12.5% | -2.8 -15.7% | -2.42 -15.8% | -2.09 +6.3% | -2.23 -237.9% | -0.66 -53.5% | -0.43 |
Net Income Common Stockholders | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Diluted EPS | - | -3.69 0.0% | -3.69 -17.1% | -3.15 -12.5% | -2.8 -15.7% | -2.42 -15.8% | -2.09 +6.3% | -2.23 -237.9% | -0.66 -53.5% | -0.43 |
Net Income | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Net Income Including Non-Controlling Interests | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Net Income from Continuing Operations | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Net Income from Continuing and Discontinued Operation | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Weighted Average Shares (basic) | - | 80.78M +39.1% | 58.07M +11.7% | 51.98M +35.2% | 38.44M +26.2% | 30.45M +25.9% | 24.18M +99.1% | 12.14M -12.5% | 13.88M 0.0% | 13.88M |
Normalized Income | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.4% | -164.52M -52.8% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Weighted Average Shares (diluted) | - | 80.78M +39.1% | 58.07M +11.7% | 51.98M +35.2% | 38.44M +26.2% | 30.45M +25.9% | 24.18M +99.1% | 12.14M -12.5% | 13.88M 0.0% | 13.88M |
Interest Income | 51.99M +25.5% | 41.44M +208.4% | 13.44M +211.2% | 4.32M +2649.7% | 157.0K -84.2% | 991.0K -71.4% | 3.46M +97.9% | 1.75M +6623.1% | 26.0K -29.7% | 37.0K |
Net Interest Income | 51.99M +25.5% | 41.44M +208.4% | 13.44M +211.2% | 4.32M +2649.7% | 157.0K -84.2% | 991.0K -71.4% | 3.46M +97.9% | 1.75M +6623.1% | 26.0K 0.0% | 26.0K |
EBIT | -516.77M -52.5% | -338.85M -52.2% | -222.61M -32.6% | -167.88M -55.9% | -107.70M -43.7% | -74.95M -39.2% | -53.83M -87.5% | -28.71M -214.6% | -9.13M -51.9% | -6.01M |
EBITDA | -512.88M -52.6% | -336.07M -51.7% | -221.51M -32.7% | -166.90M -56.3% | -106.78M -44.3% | -74.00M -39.8% | -52.95M -87.5% | -28.24M -213.8% | -9.00M -52.1% | -5.92M |
Reconciled Cost of Revenue | 1.08M | - | - | - | - | - | - | - | - | - |
Interest Expense | - | - | - | - | - | - | - | - | 8.0K -27.3% | 11.0K |
Reconciled Depreciation | 3.89M +39.7% | 2.79M +153.6% | 1.10M +11.7% | 983.0K +6.6% | 922.0K -2.7% | 948.0K +6.9% | 887.0K +88.3% | 471.0K +268.0% | 128.0K +39.1% | 92.0K |
Net Income from Continuing Operation Net Minority Interest | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Normalized EBITDA | -512.88M -52.6% | -336.07M -51.7% | -221.51M -32.2% | -167.50M -56.9% | -106.78M -44.3% | -74.00M -39.8% | -52.95M -87.5% | -28.24M -213.8% | -9.00M -52.1% | -5.92M |
Tax Rate for Calcs | 0.21 | - | - | - | - | - | - | - | - | - |
Total Expenses | 524.47M +54.3% | 339.89M +50.0% | 226.62M +31.3% | 172.62M +58.7% | 108.78M +45.1% | 74.95M +39.2% | 53.83M +87.5% | 28.71M +214.6% | 9.13M +51.0% | 6.04M |
Total Unusual Items Excluding Goodwill | - | - | - | 600.0K | - | - | - | - | - | - |
Total Operating Income as Reported | -516.77M -52.5% | -338.85M -52.2% | -222.61M -32.6% | -167.88M -55.9% | -107.70M -43.7% | -74.95M -39.2% | -53.83M -87.5% | -28.71M -214.6% | -9.13M -51.0% | -6.04M |
Total Unusual Items | - | - | - | 600.0K | - | - | - | - | - | - |
Diluted NI Available to Com Stockholders | -465.32M -55.9% | -298.41M -39.1% | -214.53M -30.9% | -163.92M -52.3% | -107.64M -45.8% | -73.81M -46.4% | -50.42M -86.0% | -27.11M -196.1% | -9.16M -52.1% | -6.02M |
Equity in Earnings of Affiliates | 0 +100.0% | -470.0K +91.0% | -5.20M -414.7% | -1.01M | - | - | - | - | - | - |
