Unlock stock picks and a broker-level newsfeed that powers Wall Street.
2.6680
+0.0950
+(3.69%)
At close: March 14 at 8:08:06 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
21,214,911.3372
32,971,680.1700
41,822,508.8775
11,162,214.4212
5,523,986.0773
Cost of Revenue
19,647,171.6948
28,396,866.9864
21,120,457.8617
6,718,565.2190
4,343,049.2643
Gross Profit
1,567,739.6424
4,574,813.1836
20,702,051.0158
4,443,649.2022
1,180,936.8130
Operating Expense
1,625,847.5793
957,068.3483
2,311,467.1414
893,694.9575
295,808.5525
Operating Income
-58,107.9369
3,617,744.8353
18,390,583.8744
3,549,954.2448
885,128.2605
Net Non Operating Interest Income Expense
-611,092.7690
-463,903.2594
-230,425.9250
-65,833.3526
-142,834.3006
Pretax Income
-2,016,017.8808
5,258,716.7983
22,778,733.8638
5,773,542.9467
1,127,270.5296
Tax Provision
320,322.1657
683,469.4123
2,318,116.5665
356,996.6785
63,688.3680
Net Income Common Stockholders
-1,703,427.1856
4,946,809.5038
20,503,567.8589
5,228,404.7165
1,024,658.5306
Basic EPS
-0.84
2.46
10.18
2.67
0.56
Diluted EPS
-0.84
2.46
10.17
2.66
0.56
Basic Average Shares
1,999,266.0030
2,010,898.1720
2,014,102.9330
1,958,204.0140
1,815,850.5600
Diluted Average Shares
1,999,266.0030
2,010,898.1720
2,016,083.3690
1,965,565.6830
1,815,850.5600
Total Operating Income as Reported
-2,009,782.1496
5,218,283.8245
22,762,585.4764
5,718,869.1799
1,134,963.7733
Rent Expense Supplemental
--
13,700.0696
--
1,943.1905
3,387.2510
Total Expenses
21,273,019.2741
29,353,935.3347
23,431,925.0031
7,612,260.1764
4,638,857.8168
Net Income from Continuing & Discontinued Operation
-1,703,427.1856
4,946,809.5038
20,503,567.8589
5,228,404.7165
1,024,658.5306
Normalized Income
-464,895.6428
5,932,339.0381
20,241,383.0052
3,109,997.9922
654,684.9290
Interest Income
336,364.0137
366,985.1615
197,413.2367
207,538.8857
129,079.9200
Interest Expense
985,948.8052
784,311.5968
407,328.5846
264,856.7037
265,882.8625
Net Interest Income
-611,092.7690
-463,903.2594
-230,425.9250
-65,833.3526
-142,834.3006
EBIT
-1,030,069.0757
6,043,028.3951
23,186,062.4484
6,038,399.6504
1,393,153.3921
EBITDA
-1,030,069.0757
6,915,465.9765
23,688,311.2995
6,404,974.5819
1,664,930.8870
Reconciled Cost of Revenue
19,647,171.6948
28,396,866.9864
21,120,457.8617
6,718,565.2190
4,343,049.2643
Reconciled Depreciation
--
872,437.5813
502,248.8511
366,574.9315
271,777.4949
Net Income from Continuing Operation Net Minority Interest
-1,703,427.1856
4,946,809.5038
20,503,567.8589
5,228,404.7165
1,024,658.5306
Total Unusual Items Excluding Goodwill
-1,651,375.3904
-1,132,752.0197
291,889.4830
2,258,027.8273
392,127.9924
Total Unusual Items
-1,651,375.3904
-1,132,752.0197
291,889.4830
2,258,027.8273
392,127.9924
Normalized EBITDA
621,306.3147
8,048,217.9962
23,396,421.8165
4,146,946.7546
1,272,802.8945
Tax Rate for Calcs
0.0003
0.0001
0.0001
0.0001
0.0001
Tax Effect of Unusual Items
-412,843.8476
-147,222.4854
29,704.6293
139,621.1030
22,154.3908
12/31/2020 - 3/20/2019
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