1.3500
0.0000
(0.00%)
At close: January 17 at 5:21:29 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Cost of Revenue
2,132.0000
2,132.0000
2,443.0000
2,518.0000
3,108.0000
Gross Profit
-2,132.0000
-2,132.0000
-2,443.0000
-2,518.0000
-3,108.0000
Operating Expense
13,266.0000
13,266.0000
11,827.0000
10,735.0000
9,486.0000
Operating Income
-15,398.0000
-15,398.0000
-14,270.0000
-13,253.0000
-12,594.0000
Net Non Operating Interest Income Expense
-408.0000
-408.0000
-1,051.0000
-3,051.0000
-2,135.0000
Pretax Income
-15,803.0000
-15,803.0000
-15,400.0000
-15,257.0000
-14,528.0000
Tax Provision
-150.0000
-150.0000
-173.0000
-437.0000
-209.0000
Net Income Common Stockholders
-15,653.0000
-15,653.0000
-15,227.0000
-14,820.0000
-14,319.0000
Diluted NI Available to Com Stockholders
-15,653.0000
-15,653.0000
-15,227.0000
-14,820.0000
-14,319.0000
Basic EPS
-0.54
-0.54
-0.81
-0.88
-1.18
Diluted EPS
-0.54
-0.54
-0.81
-0.88
-1.18
Basic Average Shares
29,091.6560
29,091.6560
18,886.5770
16,873.5820
12,180.4410
Diluted Average Shares
29,091.6560
29,091.6560
18,886.5770
16,873.5820
12,180.4410
Total Operating Income as Reported
-15,398.0000
-15,398.0000
-14,290.0000
-13,233.0000
-12,594.0000
Rent Expense Supplemental
67.0000
67.0000
84.0000
64.0000
58.0000
Total Expenses
15,398.0000
15,398.0000
14,270.0000
13,253.0000
12,594.0000
Net Income from Continuing & Discontinued Operation
-15,653.0000
-15,653.0000
-15,227.0000
-14,820.0000
-14,319.0000
Normalized Income
-15,655.9700
-15,655.9700
-15,147.8800
-15,850.2310
-14,907.0450
Interest Expense
271.0000
271.0000
710.0000
3,055.0000
2,165.0000
Net Interest Income
-408.0000
-408.0000
-1,051.0000
-3,051.0000
-2,135.0000
EBIT
-15,532.0000
-15,532.0000
-14,690.0000
-12,202.0000
-12,363.0000
EBITDA
-13,088.0000
-13,088.0000
-12,240.0000
-9,782.0000
-9,898.0000
Reconciled Cost of Revenue
2,132.0000
2,132.0000
2,443.0000
2,518.0000
3,108.0000
Reconciled Depreciation
2,444.0000
2,444.0000
2,348.0000
2,332.0000
2,465.0000
Net Income from Continuing Operation Net Minority Interest
-15,653.0000
-15,653.0000
-15,227.0000
-14,820.0000
-14,319.0000
Total Unusual Items Excluding Goodwill
3.0000
3.0000
-80.0000
1,061.0000
597.0000
Total Unusual Items
3.0000
3.0000
-80.0000
1,061.0000
597.0000
Normalized EBITDA
-13,091.0000
-13,091.0000
-12,160.0000
-10,843.0000
-10,495.0000
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0000
0.0000
Tax Effect of Unusual Items
0.0300
0.0300
-0.8800
30.7690
8.9550
12/31/2020 - 6/14/2021
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