4.9000
+0.2000
+(4.26%)
As of 9:59:02 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
55,467
55,467
36,033
17,710
11,251
Cost of Revenue
35,886
35,886
23,287
13,476
8,410
Gross Profit
19,581
19,581
12,746
4,234
2,841
Operating Expense
25,968
25,968
16,147
6,473
3,484
Operating Income
-6,387
-6,387
-3,401
-2,239
-643
Net Non Operating Interest Income Expense
-2,444
-2,444
-596
-231
-137
Pretax Income
-8,831
-8,831
-3,997
-2,521
-748
Tax Provision
-1,941
-1,941
-921
-535
-48
Net Income Common Stockholders
-7,045
-7,045
-3,076
-1,986
-700
Diluted NI Available to Com Stockholders
-7,045
-7,045
-3,076
-1,986
-700
Basic EPS
-0.48
--
-0.21
-0.13
-0.05
Diluted EPS
-0.48
--
-0.21
-0.13
-0.05
Basic Average Shares
14,677.0830
--
14,647.6190
14,825
13,828
Diluted Average Shares
14,677.0830
--
14,647.6190
14,825
13,828
Total Operating Income as Reported
-6,387
-6,387
-3,401
-2,294
-611
Rent Expense Supplemental
--
--
--
--
126
Total Expenses
61,854
61,854
39,434
19,949
11,894
Net Income from Continuing & Discontinued Operation
-7,045
-7,045
-3,076
-1,986
-700
Normalized Income
-7,045
-7,045
-3,076
-1,942.6720
-730.8824
Interest Income
498
498
284
1
1
Interest Expense
2,942
2,942
880
211
121
Net Interest Income
-2,444
-2,444
-596
-231
-137
EBIT
-5,889
-5,889
-3,117
-2,310
-627
EBITDA
2,605
2,605
3,475
-446
326
Reconciled Cost of Revenue
35,886
35,886
23,287
13,476
8,410
Reconciled Depreciation
7,920
7,920
6,589
1,864
953
Net Income from Continuing Operation Net Minority Interest
-7,045
-7,045
-3,076
-1,986
-700
Total Unusual Items Excluding Goodwill
--
--
-8
-55
33
Total Unusual Items
--
--
-8
-55
33
Normalized EBITDA
2,605
2,605
3,475
-391
293
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
--
--
--
-11.6720
2.1176
12/31/2021 - 4/19/2021
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