18.00
-1.00
(-5.26%)
As of 7:55:01 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
304,326
304,326
255,322
238,433
234,718
Cost of Revenue
33,096
33,096
21,099
27,371
40,902
Gross Profit
271,230
271,230
234,223
211,062
193,816
Operating Expense
286,063
286,063
249,409
240,369
227,467
Operating Income
-14,833
-14,833
-15,186
-29,307
-33,651
Net Non Operating Interest Income Expense
-35,309
-35,309
-35,510
-32,790
-37,228
Other Income Expense
47,101
47,101
29,842
7,782
197,069
Pretax Income
-3,041
-3,041
-20,854
-54,315
126,190
Tax Provision
239
239
253
86
583
Net Income Common Stockholders
-7,584
-7,584
-26,099
-58,970
111,415
Diluted NI Available to Com Stockholders
-7,584
-7,584
-26,099
-58,970
111,415
Basic EPS
-2.36
-0.54
-3.85
-9.27
18.93
Diluted EPS
-2.36
-0.54
-3.85
-9.27
18.93
Basic Average Shares
11,424.75
14,109
6,786
6,359
6,634
Diluted Average Shares
11,424.75
14,109
6,786
6,359
6,634
Total Expenses
319,159
319,159
270,508
267,740
268,369
Net Income from Continuing & Discontinued Operation
-2,059
-2,059
-21,107
-54,401
125,607
Normalized Income
-40,402.44
-40,402.44
-45,102.46
-52,640.09
-62,323.52
Interest Income
1,681
1,681
608
235
6
Interest Expense
36,990
36,990
36,118
33,025
37,234
Net Interest Income
-35,309
-35,309
-35,510
-32,790
-37,228
EBIT
33,949
33,949
15,264
-21,290
163,424
EBITDA
78,000
78,000
55,152
17,158
201,294
Reconciled Cost of Revenue
33,096
33,096
21,099
27,371
40,902
Reconciled Depreciation
44,051
44,051
39,888
38,448
37,870
Net Income from Continuing Operation Net Minority Interest
-2,059
-2,059
-21,107
-54,401
125,607
Total Unusual Items Excluding Goodwill
48,536
48,536
30,374
-2,229
188,799
Total Unusual Items
48,536
48,536
30,374
-2,229
188,799
Normalized EBITDA
29,464
29,464
24,778
19,387
12,495
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
10,192.56
10,192.56
6,378.54
-468.09
868.48
12/31/2021 - 11/8/2013
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