2.5700
+0.0100
+(0.39%)
At close: April 15 at 9:05:50 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
22,226
22,226
23,670
20,547
13,478
Cost of Revenue
-1,000
-1,000
-750
117
135
Gross Profit
23,226
23,226
24,420
20,430
13,343
Operating Expense
46,115
46,115
47,595
31,868
22,066
Operating Income
-22,889
-22,889
-23,175
-11,438
-8,723
Net Non Operating Interest Income Expense
-2,101
-2,101
-1,460
-1,347
-894
Pretax Income
-22,905
-22,905
-19,694
-18,857
-12,809
Tax Provision
76
76
521
437
-8
Net Income Common Stockholders
-22,982
-22,982
-20,213
-19,292
-12,802
Diluted NI Available to Com Stockholders
-22,982
-22,982
-20,213
-19,292
-12,802
Basic EPS
-1.25
-1.25
-1.28
-1.25
-1.06
Diluted EPS
-1.25
-1.25
-1.28
-1.25
-1.06
Basic Average Shares
18,381.4070
18,376.3800
15,778.2480
15,470.2480
12,115.2240
Diluted Average Shares
18,381.4070
18,376.3800
15,778.2480
15,470.2480
12,115.2240
Total Operating Income as Reported
-23,116
-23,116
-23,356
-11,595
-8,819
Rent Expense Supplemental
798
798
608
243
204
Total Expenses
45,115
45,115
46,845
31,985
22,201
Net Income from Continuing & Discontinued Operation
-22,982
-22,982
-20,213
-19,292
-12,802
Normalized Income
-24,646.2500
-24,646.2500
-23,735
-14,522.5850
-9,827.8587
Interest Income
211
--
--
--
--
Interest Expense
1,875
1,875
1,275
1,189
789
Net Interest Income
-2,101
-2,101
-1,460
-1,347
-894
EBIT
-21,030
-21,030
-18,419
-17,668
-12,020
EBITDA
-19,810
-19,810
-17,663
-16,983
-11,213
Reconciled Cost of Revenue
-1,000
-1,000
-750
117
135
Reconciled Depreciation
1,220
1,220
756
685
807
Net Income from Continuing Operation Net Minority Interest
-22,982
-22,982
-20,213
-19,292
-12,802
Total Unusual Items Excluding Goodwill
2,219
2,219
4,696
-6,489
-2,976
Total Unusual Items
2,219
2,219
4,696
-6,489
-2,976
Normalized EBITDA
-22,029
-22,029
-22,359
-10,494
-8,237
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0
Tax Effect of Unusual Items
554.7500
554.7500
1,174
-1,719.5850
-1.8587
12/31/2020 - 1/28/2021
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