0.5500
-0.0100
(-1.79%)
At close: January 21 at 9:40:03 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
60,031.0000
57,721.0000
57,180.7191
98,748.0000
25,835.0709
Cost of Revenue
53,974.0000
53,882.0000
98,884.1960
27,357.0000
20,491.4346
Gross Profit
6,057.0000
3,839.0000
-41,703.4769
71,391.0000
5,343.6363
Operating Expense
16,348.0000
19,521.0000
59,869.7825
12,614.0000
2,795.1538
Operating Income
-10,291.0000
-15,682.0000
-101,573.2594
58,777.0000
2,548.4825
Net Non Operating Interest Income Expense
-8,231.0000
-11,590.0000
-22,462.5141
-3,264.0000
-213.9635
Pretax Income
-45,398.0000
-35,033.0000
-235,495.1532
52,261.0000
1,965.1935
Tax Provision
2,661.0000
--
-11,478.7428
11,319.0000
--
Net Income Common Stockholders
-48,059.0000
-35,033.0000
-224,016.4103
40,942.0000
1,965.1935
Diluted NI Available to Com Stockholders
-48,059.0000
-35,033.0000
-224,016.4103
40,942.0000
1,965.1935
Basic EPS
-0.90
-0.70
-4.96
1.04
0.06
Diluted EPS
-0.90
-0.70
-4.96
1.00
0.06
Basic Average Shares
57,624.9250
50,391.7000
47,393.0000
39,751.3000
30,343.6000
Diluted Average Shares
63,635.2150
50,391.7000
47,393.0000
41,520.1000
33,463.8380
Total Operating Income as Reported
-14,530.0000
-19,398.0000
-78,937.6868
57,069.0000
2,179.1570
Total Expenses
70,322.0000
73,403.0000
158,753.9785
39,971.0000
23,286.5884
Net Income from Continuing & Discontinued Operation
-48,059.0000
-35,033.0000
-224,016.4103
40,942.0000
1,965.1935
Normalized Income
-27,423.5000
-26,355.0000
-100,273.9136
41,691.7272
1,965.1935
Interest Income
--
--
--
--
1.8930
Interest Expense
8,197.0000
11,556.0000
22,172.0662
2,935.0000
213.9635
Net Interest Income
-8,231.0000
-11,590.0000
-22,462.5141
-3,264.0000
-213.9635
EBIT
-37,201.0000
-23,477.0000
-213,323.0870
55,196.0000
2,179.1570
EBITDA
-23,897.0000
-3,348.0000
-184,945.1174
70,514.0000
10,392.9024
Reconciled Cost of Revenue
53,974.0000
53,882.0000
98,884.1960
27,357.0000
20,491.4346
Reconciled Depreciation
13,304.0000
20,129.0000
28,377.9695
15,318.0000
8,213.7455
Net Income from Continuing Operation Net Minority Interest
-48,059.0000
-35,033.0000
-224,016.4103
40,942.0000
1,965.1935
Total Unusual Items Excluding Goodwill
-27,514.0000
-8,678.0000
-130,083.1407
-957.0000
--
Total Unusual Items
-27,514.0000
-8,678.0000
-130,083.1407
-957.0000
--
Normalized EBITDA
3,617.0000
5,330.0000
-54,861.9767
71,471.0000
10,392.9024
Tax Rate for Calcs
0.0003
--
0.0000
0.0002
--
Tax Effect of Unusual Items
-6,878.5000
--
-6,340.6440
-207.2728
--
12/31/2020 - 9/23/2021
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