0.2050
0.0000
(0.00%)
At close: January 10 at 4:10:44 PM GMT+11
Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
6/30/2021
Total Revenue
219,047.0000
219,047.0000
196,945.0000
203,850.0000
131,640.0000
Cost of Revenue
129,278.0000
129,278.0000
127,526.0000
156,077.0000
117,649.0000
Gross Profit
89,769.0000
89,769.0000
69,419.0000
47,773.0000
13,991.0000
Operating Expense
185,214.0000
185,214.0000
121,457.0000
58,408.0000
40,023.0000
Operating Income
-95,445.0000
-95,445.0000
-52,038.0000
-10,635.0000
-26,032.0000
Net Non Operating Interest Income Expense
-32,735.0000
-32,735.0000
-26,477.0000
-13,631.0000
-13,512.0000
Other Income Expense
3,086.0000
3,086.0000
-26,178.0000
1,539.0000
6,073.0000
Pretax Income
-125,094.0000
-125,094.0000
-104,693.0000
-22,727.0000
-33,471.0000
Tax Provision
-10,985.0000
-10,985.0000
-36,230.0000
-12,169.0000
-3,434.0000
Net Income Common Stockholders
-114,109.0000
-114,109.0000
-68,463.0000
-10,558.0000
-30,037.0000
Basic EPS
-0.06
-0.04
-0.03
-0.01
-0.02
Diluted EPS
-0.06
-0.04
-0.03
-0.01
-0.02
Basic Average Shares
2,378,310.5000
2,636,076.0000
2,621,292.0000
1,646,285.0000
1,739,458.8300
Diluted Average Shares
2,378,310.5000
2,636,076.0000
2,621,292.0000
1,646,285.0000
1,739,458.8300
Net Income from Continuing & Discontinued Operation
-114,109.0000
-114,109.0000
-68,463.0000
-10,558.0000
-30,037.0000
Normalized Income
-113,863.6220
-113,863.6220
-51,383.3802
-10,558.0000
-30,037.0000
Interest Income
3,484.0000
3,484.0000
3,019.0000
468.0000
542.0000
Interest Expense
35,696.0000
35,696.0000
29,001.0000
13,553.0000
13,456.0000
Net Interest Income
-32,735.0000
-32,735.0000
-26,477.0000
-13,631.0000
-13,512.0000
EBIT
-89,398.0000
-89,398.0000
-75,692.0000
-9,174.0000
-20,015.0000
EBITDA
-48,813.0000
-48,813.0000
-35,522.0000
-4,585.0000
-17,353.0000
Reconciled Cost of Revenue
129,278.0000
129,278.0000
127,526.0000
156,077.0000
117,649.0000
Reconciled Depreciation
40,585.0000
40,585.0000
40,170.0000
4,589.0000
2,662.0000
Net Income from Continuing Operation Net Minority Interest
-114,109.0000
-114,109.0000
-68,463.0000
-10,558.0000
-30,037.0000
Total Unusual Items Excluding Goodwill
-269.0000
-269.0000
-26,118.0000
--
--
Total Unusual Items
-269.0000
-269.0000
-26,118.0000
--
--
Normalized EBITDA
-48,544.0000
-48,544.0000
-9,404.0000
-4,585.0000
-17,353.0000
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0003
0.0001
Tax Effect of Unusual Items
-23.6220
-23.6220
-9,038.3802
--
--
6/30/2021 - 11/10/2024
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