4.4200
+0.1600
+(3.76%)
At close: April 14 at 4:00:18 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
80,902
80,902
88,900
55,495
59,663.6726
Cost of Revenue
32,049
32,049
46,904
19,789
29,956.1408
Gross Profit
48,853
48,853
41,996
35,706
29,707.5318
Operating Expense
32,511
32,511
29,387
22,715
16,891.7995
Operating Income
16,342
16,342
12,609
12,991
12,815.7322
Net Non Operating Interest Income Expense
-9,850
-9,850
-9,300
-2,983
-1,979.6611
Pretax Income
3,511
3,511
-16,188
7,080
13,074.0534
Tax Provision
896
896
-3,312
1,251
-2,201.2365
Net Income Common Stockholders
2,615
2,615
-12,876
5,829
15,275.2899
Diluted NI Available to Com Stockholders
2,615
2,615
-12,876
5,829
15,275.2899
Basic EPS
0.08
0.08
-0.40
0.18
0.50
Diluted EPS
0.08
0.08
-0.40
0.18
0.50
Basic Average Shares
32,687.5000
32,687.5000
32,190
31,877
30,686
Diluted Average Shares
32,687.5000
32,687.5000
32,190
31,877
30,686
Total Operating Income as Reported
--
--
--
12,995.5661
12,815.7322
Rent Expense Supplemental
--
--
2,101
3,889
634.3887
Total Expenses
64,560
64,560
76,291
42,504
46,847.9403
Net Income from Continuing & Discontinued Operation
2,615
2,615
-12,876
5,829
15,275.2899
Normalized Income
4,281.8670
4,281.8670
841.5374
5,829
15,275.2899
Interest Income
354
354
243
52
275.5425
Interest Expense
10,204
10,204
9,543
3,938
2,255.2036
Net Interest Income
-9,850
-9,850
-9,300
-2,983
-1,979.6611
EBIT
13,715
13,715
-6,645
11,018
15,329.2570
EBITDA
22,403
22,403
100
16,196
19,985.1451
Reconciled Cost of Revenue
32,049
32,049
46,904
19,789
29,956.1408
Reconciled Depreciation
8,688
8,688
6,745
5,178
4,655.8881
Net Income from Continuing Operation Net Minority Interest
2,615
2,615
-12,876
5,829
15,275.2899
Total Unusual Items Excluding Goodwill
-2,238
-2,238
-17,246
--
45,435
Total Unusual Items
-2,238
-2,238
-17,246
--
45,435
Normalized EBITDA
24,641
24,641
17,346
16,196
19,985.1451
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-571.1330
-571.1330
-3,528.4626
--
--
12/31/2021 - 5/6/2021
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