4.0550
-0.0200
(-0.49%)
As of 9:10:12 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
176,362.0000
176,362.0000
148,932.0000
131,443.0000
101,985.0000
Cost of Revenue
30,914.0000
30,914.0000
26,937.0000
24,654.0000
18,067.0000
Gross Profit
145,448.0000
145,448.0000
121,995.0000
106,789.0000
83,918.0000
Operating Expense
144,380.0000
144,380.0000
136,790.0000
130,941.0000
93,001.0000
Operating Income
1,068.0000
1,068.0000
-14,795.0000
-24,152.0000
-9,083.0000
Net Non Operating Interest Income Expense
-1,387.0000
-1,387.0000
-1,500.0000
-2,392.0000
-2,010.0000
Pretax Income
-1,944.0000
-1,944.0000
-15,045.0000
-26,610.0000
-12,942.0000
Tax Provision
-9,053.0000
-9,053.0000
-401.0000
-716.0000
-663.0000
Net Income Common Stockholders
7,109.0000
7,109.0000
-14,644.0000
-25,894.0000
-12,279.0000
Diluted NI Available to Com Stockholders
7,109.0000
7,109.0000
-14,644.0000
-25,894.0000
-12,279.0000
Basic EPS
0.02
0.02
-0.04
-0.07
-0.03
Diluted EPS
0.02
0.02
-0.04
-0.07
-0.03
Basic Average Shares
417,797.0000
417,797.0000
415,086.0000
401,445.0000
409,204.7740
Diluted Average Shares
439,735.0000
439,735.0000
415,086.0000
401,445.0000
409,204.7740
Total Operating Income as Reported
-618.0000
-618.0000
-15,990.0000
-24,152.0000
-9,083.0000
Total Expenses
175,294.0000
175,294.0000
163,727.0000
155,595.0000
111,068.0000
Net Income from Continuing & Discontinued Operation
7,109.0000
7,109.0000
-14,644.0000
-25,894.0000
-12,279.0000
Normalized Income
7,314.7400
7,314.7400
-13,480.8508
-25,894.0000
-12,279.0000
Interest Income
1,026.0000
1,026.0000
14.0000
10.0000
21.0000
Interest Expense
1,886.0000
1,886.0000
1,015.0000
2,341.0000
1,788.0000
Net Interest Income
-1,387.0000
-1,387.0000
-1,500.0000
-2,392.0000
-2,010.0000
EBIT
-58.0000
-58.0000
-14,030.0000
-24,269.0000
-11,154.0000
EBITDA
8,916.0000
8,916.0000
-6,672.0000
-16,157.0000
-5,416.0000
Reconciled Cost of Revenue
30,914.0000
30,914.0000
26,937.0000
24,654.0000
18,067.0000
Reconciled Depreciation
8,974.0000
8,974.0000
7,358.0000
8,112.0000
5,738.0000
Net Income from Continuing Operation Net Minority Interest
7,109.0000
7,109.0000
-14,644.0000
-25,894.0000
-12,279.0000
Total Unusual Items Excluding Goodwill
-254.0000
-254.0000
-1,195.0000
--
--
Total Unusual Items
-254.0000
-254.0000
-1,195.0000
--
--
Normalized EBITDA
9,170.0000
9,170.0000
-5,477.0000
-16,157.0000
-5,416.0000
Tax Rate for Calcs
0.0002
0.0002
0.0000
0.0000
0.0001
Tax Effect of Unusual Items
-48.2600
-48.2600
-31.8508
--
--
12/31/2020 - 3/29/2021
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