At close: September 27 at 9:30 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
12/31/2019
Total Revenue
30,918.0000
30,918.0000
23,814.0000
17,646.0000
14,779.0000
--
Cost of Revenue
16,174.0000
16,174.0000
13,720.0000
10,194.0000
9,314.0000
--
Gross Profit
14,744.0000
14,744.0000
10,094.0000
7,452.0000
5,465.0000
--
Operating Expense
28,044.0000
28,044.0000
22,429.0000
28,612.0000
23,997.0000
--
Operating Income
-13,300.0000
-13,300.0000
-12,335.0000
-21,160.0000
-18,532.0000
--
Net Non Operating Interest Income Expense
-1,461.0000
-1,461.0000
-775.0000
-2,099.0000
-1,223.0000
--
Other Income Expense
-458.0000
-458.0000
65.0000
-200.0000
-9,143.0000
--
Pretax Income
-15,219.0000
-15,219.0000
-13,045.0000
-23,459.0000
-28,898.0000
--
Tax Provision
230.0000
230.0000
-3,238.0000
13.0000
9.0000
--
Net Income Common Stockholders
-15,360.0000
-15,360.0000
-27,475.0000
-20,340.0000
-28,659.0000
--
Average Dilution Earnings
--
--
--
--
--
335.0000
Diluted NI Available to Com Stockholders
-15,360.0000
-15,360.0000
-27,475.0000
-20,340.0000
-28,659.0000
--
Basic EPS
-97.00
-2.53
-6.11
-7.10
-16.75
--
Diluted EPS
-97.00
-2.53
-6.11
-7.10
-16.75
--
Basic Average Shares
4,512.5640
8,958.0320
7,377.7040
5,747.2820
1,711.4120
--
Diluted Average Shares
4,512.5640
8,958.0320
7,377.7040
5,747.2820
1,711.4120
--
Total Operating Income as Reported
-13,300.0000
-13,300.0000
-10,436.0000
-21,160.0000
-18,532.0000
--
Total Expenses
44,218.0000
44,218.0000
36,149.0000
38,806.0000
33,311.0000
--
Net Income from Continuing & Discontinued Operation
-15,360.0000
-15,360.0000
-27,475.0000
-20,340.0000
-28,659.0000
--
Normalized Income
-14,919.8850
-14,919.8850
-8,015.7233
-19,639.7356
-21,580.5008
--
Interest Income
90.0000
90.0000
5.0000
9.0000
16.0000
--
Interest Expense
1,326.0000
1,326.0000
733.0000
1,950.0000
1,143.0000
--
Net Interest Income
-1,461.0000
-1,461.0000
-775.0000
-2,099.0000
-1,223.0000
--
EBIT
-13,893.0000
-13,893.0000
-12,312.0000
-21,509.0000
-27,755.0000
--
EBITDA
-13,268.0000
-13,268.0000
-11,710.0000
-20,515.0000
-26,163.0000
--
Reconciled Cost of Revenue
16,174.0000
16,174.0000
13,720.0000
10,194.0000
9,314.0000
--
Reconciled Depreciation
625.0000
625.0000
602.0000
994.0000
1,592.0000
--
Net Income from Continuing Operation Net Minority Interest
-15,360.0000
-15,360.0000
-8,027.0000
-19,718.0000
-28,659.0000
--
Total Unusual Items Excluding Goodwill
-481.0000
-481.0000
-15.0000
-92.0000
-8,312.0000
--
Total Unusual Items
-481.0000
-481.0000
-15.0000
-92.0000
-8,312.0000
--
Normalized EBITDA
-12,787.0000
-12,787.0000
-11,695.0000
-20,423.0000
-17,851.0000
--
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0.0001
--
Tax Effect of Unusual Items
-40.8850
-40.8850
-3.7233
-13.7356
-1,233.5008
--
12/31/2019 - 6/24/2022
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