0.0005
-0.0005
(-50.00%)
At close: April 17 at 8:11:54 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
38,130
38,587
39,354
30,905
24,767
Cost of Revenue
--
--
-7
-836
-1,125
Gross Profit
38,130
38,587
39,361
31,741
25,892
Operating Expense
34,877
36,362
38,575
26,915
23,136
Operating Income
3,253
2,225
786
4,826
2,756
Net Non Operating Interest Income Expense
-3,605
-2,548
-4,383
-1,907
-2,119
Pretax Income
-6,462
-2,345
-30,802
-17,852
637
Tax Provision
202
217
403
569
-81
Net Income Common Stockholders
-7,782
-3,307
-31,714
-18,421
718
Diluted NI Available to Com Stockholders
-7,782
-3,307
-31,714
-18,421
718
Basic EPS
-0.02
--
-0.21
-0.14
0.01
Diluted EPS
-0.02
--
-0.21
-0.14
0.01
Basic Average Shares
172,612.1880
--
151,363.7910
131,130.3490
127,024.4040
Diluted Average Shares
172,612.1880
--
161,495.3700
181,551.9860
127,024.4040
Total Operating Income as Reported
-3,692
-275
-26,424
-13,013
2,756
Rent Expense Supplemental
--
--
278
287
274
Total Expenses
34,877
36,362
38,568
26,079
22,011
Net Income from Continuing & Discontinued Operation
-7,782
-3,307
-31,714
-18,421
718
Normalized Income
4,489.7500
798.4680
17,096.7700
16,199.0080
718
Interest Income
4
2
9
14
1
Interest Expense
3,192
3,115
3,909
3,805
2,493
Net Interest Income
-3,605
-2,548
-4,383
-1,907
-2,119
EBIT
-3,270
770
-26,893
-14,047
3,130
EBITDA
927
5,541
-22,222
-11,144
5,050
Reconciled Cost of Revenue
--
--
-7
-836
-1,125
Reconciled Depreciation
4,197
4,771
4,671
2,903
1,920
Net Income from Continuing Operation Net Minority Interest
-7,782
-3,307
-31,714
-18,421
718
Total Unusual Items Excluding Goodwill
-6,375
-2,022
-27,205
-20,932
--
Total Unusual Items
835
478
5
-2,932
--
Normalized EBITDA
92
5,063
-22,227
-8,212
5,050
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,313.2500
-416.5320
-5,604.2300
-4,311.9920
--
12/31/2021 - 2/20/2019
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