0.0500
+0.0024
+(5.04%)
As of 8:10:57 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
44,663
44,663
63,295
52,153
37,648
Cost of Revenue
67,186
67,186
20,687
18,112
15,120
Gross Profit
-22,523
-22,523
42,608
34,041
22,528
Operating Expense
26,504
26,504
25,054
16,921
14,397
Operating Income
-49,027
-49,027
17,554
17,120
8,131
Net Non Operating Interest Income Expense
351
351
23
-8
36
Pretax Income
-63,494
-63,494
15,930
12,524
7,700
Tax Provision
-649
-649
4,417
4,281
2,752
Net Income Common Stockholders
-62,537
-62,537
11,545
8,268
4,942
Diluted NI Available to Com Stockholders
-62,537
-62,537
11,545
8,268
4,942
Basic EPS
-0.31
-0.31
0.06
0.04
0.02
Diluted EPS
-0.31
-0.31
0.06
0.04
0.02
Basic Average Shares
203,877.3560
203,877.3560
203,421.3590
191,241.8900
201,526.4600
Diluted Average Shares
203,877.3560
203,877.3560
206,473.3740
196,175.8290
201,526.4600
Total Operating Income as Reported
-63,757
-63,757
15,923
12,532
7,664
Rent Expense Supplemental
--
--
--
--
31
Total Expenses
93,690
93,690
45,741
35,033
29,517
Net Income from Continuing & Discontinued Operation
-62,537
-62,537
11,545
8,268
4,942
Normalized Income
-47,957.5618
-47,957.5618
12,718.7045
11,287.7129
5,242.0930
Interest Income
391
391
64
--
57
Interest Expense
40
40
41
8
21
Net Interest Income
351
351
23
-8
36
EBIT
-63,454
-63,454
15,971
12,532
7,721
EBITDA
-47,535
-47,535
26,495
17,811
13,281
Reconciled Cost of Revenue
67,186
67,186
20,687
18,112
15,120
Reconciled Depreciation
15,919
15,919
10,524
5,279
5,560
Net Income from Continuing Operation Net Minority Interest
-62,537
-62,537
11,545
8,268
4,942
Total Unusual Items Excluding Goodwill
-14,730
-14,730
-1,624
-4,588
-467
Total Unusual Items
-14,730
-14,730
-1,624
-4,588
-467
Normalized EBITDA
-32,805
-32,805
28,119
22,399
13,748
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0004
Tax Effect of Unusual Items
-150.5618
-150.5618
-450.2955
-1,568.2871
-166.9070
12/31/2020 - 3/16/2021
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