8.14
-0.05
(-0.60%)
At close: 7:31:56 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
40,866,309
40,866,309
30,676,067
26,855,119
20,988,131
Cost of Revenue
35,020,541
35,020,541
30,224,912
23,766,728
18,365,576
Gross Profit
5,845,768
5,845,768
451,155
3,088,391
2,622,555
Operating Expense
12,738,151
12,738,151
11,369,928
11,793,914
9,201,960
Operating Income
-6,892,383
-6,892,383
-10,918,773
-8,705,523
-6,579,405
Net Non Operating Interest Income Expense
1,030,543
1,030,543
991,496
926,579
687,698
Other Income Expense
30,865
30,865
-466,428
-1,339,414
1,054,601
Pretax Income
-5,830,975
-5,830,975
-10,393,705
-9,118,358
-4,837,106
Tax Provision
-69,780
-69,780
36,810
24,731
25,990
Earnings from Equity Interest Net of Tax
-29,069
-29,069
54,740
4,117
--
Net Income Common Stockholders
-5,790,264
-5,790,264
-10,375,775
-9,138,972
-4,863,096
Diluted NI Available to Com Stockholders
-5,790,264
-5,790,264
-10,375,775
-9,138,972
-4,863,096
Basic EPS
-3.06
-3.06
-5.96
-5.34
-2.96
Diluted EPS
-3.06
-3.06
-5.96
-5.34
-2.96
Basic Average Shares
1,891,357.21
1,891,357.21
1,740,921.52
1,712,533.56
1,642,906.40
Diluted Average Shares
1,891,357.21
1,891,357.21
1,740,921.52
1,712,533.56
1,642,906.40
Total Operating Income as Reported
-6,658,138
-6,658,138
-10,889,434
-8,705,523
-6,579,405
Total Expenses
47,758,692
47,758,692
41,594,840
35,560,642
27,567,536
Net Income from Continuing & Discontinued Operation
-5,790,264
-5,790,264
-10,375,775
-9,138,972
-4,863,096
Normalized Income
-5,713,899.93
-5,713,899.93
-9,994,503.50
-8,107,173
-5,601,357
Interest Income
1,374,525
1,374,525
1,260,162
1,058,771
743,034
Interest Expense
343,982
343,982
268,666
132,192
55,336
Net Interest Income
1,030,543
1,030,543
991,496
926,579
687,698
EBIT
-5,486,993
-5,486,993
-10,125,039
-8,986,166
-4,781,770
EBITDA
-2,914,353
-2,914,353
-8,017,755
-7,575,462
-3,943,975
Reconciled Cost of Revenue
35,020,541
35,020,541
30,224,912
23,766,728
18,365,576
Reconciled Depreciation
2,572,640
2,572,640
2,107,284
1,410,704
837,795
Net Income from Continuing Operation Net Minority Interest
-5,790,264
-5,790,264
-10,375,775
-9,138,972
-4,863,096
Total Unusual Items Excluding Goodwill
-77,289
-77,289
-508,362
-1,375,732
984,348
Total Unusual Items
-77,289
-77,289
-508,362
-1,375,732
984,348
Normalized EBITDA
-2,837,064
-2,837,064
-7,509,393
-6,199,730
-4,928,323
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-924.93
-924.93
-127,090.50
-343,933
246,087
12/31/2021 - 12/20/2022
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