0.1300
0.0000
(0.00%)
As of 8:08:56 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
37,724
37,724
31,646
38,827
23,464
Cost of Revenue
18,917
18,917
10,585
21,755
5,773
Gross Profit
18,807
18,807
21,061
17,072
17,691
Operating Expense
23,070
23,070
19,131
15,306
15,685
Operating Income
-4,263
-4,263
1,930
1,766
2,006
Net Non Operating Interest Income Expense
-1,652
-1,652
-924
-856
-944
Pretax Income
-6,352
-6,352
1,049
566
1,007
Tax Provision
-195
-195
97
-340
44
Net Income Common Stockholders
-6,157
-6,157
952
906
963
Diluted NI Available to Com Stockholders
-6,157
-6,157
952
906
963
Basic EPS
-0.05
-0.38
0.06
0.06
0.07
Diluted EPS
-0.05
-0.38
0.06
0.06
0.07
Basic Average Shares
16,130.3070
16,128.7700
16,009.9620
15,986.4090
14,000
Diluted Average Shares
16,130.3070
16,128.7700
16,009.9620
15,986.4090
14,000
Rent Expense Supplemental
235
235
134
46
137
Total Expenses
41,987
41,987
29,716
37,061
21,458
Net Income from Continuing & Discontinued Operation
-6,157
-6,157
952
906
963
Normalized Income
-5,724.6918
-5,724.6918
952
1,184.9200
1,019.4220
Interest Income
63
63
34
1
2
Interest Expense
1,468
1,468
826
743
762
Net Interest Income
-1,652
-1,652
-924
-856
-944
EBIT
-4,884
-4,884
1,875
1,309
1,769
EBITDA
-2,120
-2,120
3,978
3,863
4,461
Reconciled Cost of Revenue
18,917
18,917
10,585
21,755
5,773
Reconciled Depreciation
2,764
2,764
2,103
2,554
2,692
Net Income from Continuing Operation Net Minority Interest
-6,157
-6,157
952
906
963
Total Unusual Items Excluding Goodwill
-446
-446
--
-367
-59
Total Unusual Items
-446
-446
--
-367
-59
Normalized EBITDA
-1,674
-1,674
3,978
4,230
4,520
Tax Rate for Calcs
0
0
0.0001
0.0002
0
Tax Effect of Unusual Items
-13.6918
-13.6918
--
-88.0800
-2.5780
12/31/2020 - 11/4/2020
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