2.4555
-0.0200
(-0.81%)
At close: 7:30:18 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,637,200
4,637,200
4,812,600
3,911,400
2,527,900
Cost of Revenue
1,544,800
1,544,800
1,606,400
1,280,300
745,600
Gross Profit
3,092,400
3,092,400
3,206,200
2,631,100
1,782,300
Operating Expense
3,099,200
3,099,200
3,167,100
2,992,200
2,528,600
Operating Income
-6,800
-6,800
39,100
-361,100
-746,300
Net Non Operating Interest Income Expense
-443,700
-443,700
-411,200
-378,700
-459,100
Other Income Expense
100,000
100,000
-22,100
-194,800
-74,600
Pretax Income
-350,500
-350,500
-393,200
-971,100
-1,280,000
Tax Provision
2,100
2,100
3,400
2,500
-10,200
Net Income Common Stockholders
-352,600
-352,600
-396,600
-973,600
-1,269,100
Diluted NI Available to Com Stockholders
-352,600
-352,600
-396,600
-973,600
-1,269,100
Basic EPS
-1.36
-0.85
-2.37
-9.29
-11.74
Diluted EPS
-1.36
-1.06
-2.37
-9.29
-11.74
Basic Average Shares
313,426.2200
414,417.7970
167,644
104,769
108,143.8600
Diluted Average Shares
313,426.2200
414,417.7970
167,644
104,769
108,212.9330
Total Operating Income as Reported
-79,300
-79,300
-74,300
-522,300
-930,000
Rent Expense Supplemental
873,600
873,600
873,500
886,200
828,000
Total Expenses
4,644,000
4,644,000
4,773,500
4,272,500
3,274,200
Net Income from Continuing & Discontinued Operation
-352,600
-352,600
-396,600
-973,600
-1,269,100
Normalized Income
-423,226
-423,226
-374,164
-820,498
-1,183,490.4000
Interest Expense
443,700
443,700
411,200
378,700
458,100
Net Interest Income
-443,700
-443,700
-411,200
-378,700
-459,100
EBIT
93,200
93,200
18,000
-592,400
-821,900
EBITDA
412,700
412,700
383,000
-196,400
-396,900
Reconciled Cost of Revenue
1,544,800
1,544,800
1,606,400
1,280,300
745,600
Reconciled Depreciation
319,500
319,500
365,000
396,000
425,000
Net Income from Continuing Operation Net Minority Interest
-352,600
-352,600
-396,600
-973,600
-1,269,100
Total Unusual Items Excluding Goodwill
89,400
89,400
-28,400
-193,800
-86,300
Total Unusual Items
89,400
89,400
-28,400
-193,800
-86,300
Normalized EBITDA
323,300
323,300
411,400
-2,600
-310,600
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0
Tax Effect of Unusual Items
18,774
18,774
-5,964
-40,698
-690.4000
12/31/2021 - 2/3/2020
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