55.50
-8.44
(-13.20%)
As of 8:01:07 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
366,087
366,087
307,539
257,800
190,283
Cost of Revenue
177,232
177,232
155,557
119,916
91,329
Gross Profit
188,855
188,855
151,982
137,884
98,954
Operating Expense
194,112
194,112
195,466
157,465
134,482
Operating Income
-5,257
-5,257
-43,484
-19,581
-35,528
Net Non Operating Interest Income Expense
-4,873
-4,873
-4,848
-4,923
-2,550
Other Income Expense
51,125
51,125
4,644
387
-13,029
Pretax Income
40,995
40,995
-43,688
-24,117
-51,107
Tax Provision
157
157
-322
184
153
Net Income Common Stockholders
40,838
40,838
-43,366
-24,301
-51,260
Diluted NI Available to Com Stockholders
40,838
40,838
-43,366
-24,301
-51,260
Basic EPS
1.46
1.46
-1.62
-0.95
-2.12
Diluted EPS
1.39
1.39
-1.62
-0.95
-2.12
Basic Average Shares
27,953
27,953
26,752
25,539
24,176
Diluted Average Shares
29,471
29,471
26,752
25,539
24,176
Total Operating Income as Reported
-7,069
-7,069
-43,484
-19,479
-37,249
Total Expenses
371,344
371,344
351,023
277,381
225,811
Net Income from Continuing & Discontinued Operation
40,838
40,838
-43,366
-24,301
-51,260
Normalized Income
-2,177.25
-2,177.25
-43,366
-24,381.58
-50,003.67
Interest Expense
3,234
3,234
3,236
3,321
1,982
Net Interest Income
-4,873
-4,873
-4,848
-4,923
-2,550
EBIT
44,229
44,229
-40,452
-20,796
-49,125
EBITDA
57,817
57,817
-26,829
-14,752
-44,523
Reconciled Cost of Revenue
166,546
166,546
146,887
113,872
86,727
Reconciled Depreciation
13,588
13,588
13,623
6,044
4,602
Net Income from Continuing Operation Net Minority Interest
40,838
40,838
-43,366
-24,301
-51,260
Total Unusual Items Excluding Goodwill
43,188
43,188
--
102
-1,721
Total Unusual Items
43,188
43,188
--
102
-1,721
Normalized EBITDA
14,629
14,629
-26,829
-14,854
-42,802
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
172.75
172.75
--
21.42
-464.67
12/31/2021 - 7/14/2017
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