1.6940
0.0000
(0.00%)
As of 8:17:11 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
186,278
210,044
202,459
113,658
76,627
Cost of Revenue
116,235
118,724
124,952
71,960
46,802
Gross Profit
70,043
91,320
77,507
41,698
29,825
Operating Expense
69,937
66,733
55,833
32,119
22,535
Operating Income
106
24,587
21,674
9,579
7,290
Net Non Operating Interest Income Expense
-2,173
-5,339
-4,951
-1,346
-462
Pretax Income
-3,302
19,234
17,064
7,568
6,102
Tax Provision
2,118
4,603
2,494
1,068
626
Net Income Common Stockholders
-7,873
11,864
11,039
4,149
4,038
Diluted NI Available to Com Stockholders
-7,873
11,864
11,039
4,149
4,038
Basic EPS
-0.07
0.09
0.10
0.06
0.04
Diluted EPS
-0.07
0.09
0.09
0.06
0.04
Basic Average Shares
132,972.6170
131,822.2220
113,472
73,087
107,368.9740
Diluted Average Shares
132,972.6170
131,822.2220
118,638
75,392
107,368.9740
Total Operating Income as Reported
78
24,559
21,620
9,525
7,275
Rent Expense Supplemental
--
2,513
1,849
943
--
Total Expenses
186,172
185,457
180,785
104,079
69,337
Net Income from Continuing & Discontinued Operation
-7,873
11,864
11,039
4,149
4,038
Normalized Income
-7,851.7200
11,885.2992
11,085.1076
4,197.0973
4,051.4612
Interest Income
--
4,433
315
51
11
Interest Expense
--
8,582
1,467
809
221
Net Interest Income
-2,173
-5,339
-4,951
-1,346
-462
EBIT
3,335
27,816
18,531
8,377
6,323
EBITDA
25,412
48,251
37,184
17,528
11,830
Reconciled Cost of Revenue
116,235
118,724
124,952
71,960
46,802
Reconciled Depreciation
22,077
20,435
18,653
9,151
5,507
Net Income from Continuing Operation Net Minority Interest
-7,873
11,864
11,039
4,149
4,038
Total Unusual Items Excluding Goodwill
-28
-28
-54
-56
-15
Total Unusual Items
-28
-28
-54
-56
-15
Normalized EBITDA
25,440
48,279
37,238
17,584
11,845
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0001
0.0001
Tax Effect of Unusual Items
-6.7200
-6.7008
-7.8924
-7.9027
-1.5388
12/31/2020 - 5/11/2021
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