At close: 5:25 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
12/31/2019
Total Revenue
15,406.0000
15,406.0000
14,520.0000
9,804.0000
3,795.0000
--
Cost of Revenue
11,661.0000
11,661.0000
8,808.0000
4,734.0000
2,177.0000
--
Gross Profit
3,745.0000
3,745.0000
5,712.0000
5,070.0000
1,618.0000
--
Operating Expense
23,697.0000
23,697.0000
21,866.0000
16,751.0000
13,593.0000
--
Operating Income
-19,952.0000
-19,952.0000
-16,154.0000
-11,681.0000
-11,975.0000
--
Net Non Operating Interest Income Expense
3,611.0000
3,611.0000
-5,600.0000
-6,201.0000
-15,382.0000
--
Pretax Income
-15,102.0000
-15,102.0000
-15,992.0000
-12,523.0000
-10,638.0000
--
Tax Provision
-355.0000
-355.0000
-241.0000
-299.0000
--
--
Net Income Common Stockholders
-14,744.0000
-14,744.0000
-15,924.0000
-12,673.0000
-9,880.0000
--
Diluted NI Available to Com Stockholders
-14,744.0000
-14,744.0000
-15,924.0000
-12,673.0000
-9,880.0000
--
Basic EPS
-0.29
-0.21
-15.00
-0.42
-9.46k
--
Diluted EPS
-0.29
-0.21
-15.00
-0.42
-9.46k
--
Basic Average Shares
5,949,810.2500
70,364.0600
1,209.9090
29,982.5570
1.0440
--
Diluted Average Shares
5,949,810.2500
1,987,457.8450
1,210.1170
58,666.9100
1.0440
--
Total Operating Income as Reported
-18,724.0000
-18,724.0000
-8,343.0000
-6,439.0000
4,594.0000
--
Rent Expense Supplemental
132.0000
132.0000
606.0000
274.0000
101.0000
--
Total Expenses
35,358.0000
35,358.0000
30,674.0000
21,485.0000
15,770.0000
--
Net Income from Continuing & Discontinued Operation
-14,744.0000
-14,744.0000
-15,924.0000
-12,673.0000
-9,880.0000
--
Normalized Income
-15,953.8750
-15,953.8750
-21,612.9555
-17,836.6956
-26,597.0000
--
Interest Income
40.0000
40.0000
8.0000
2.0000
13.0000
--
Interest Expense
3,575.0000
3,575.0000
5,657.0000
6,274.0000
14,906.0000
--
Net Interest Income
3,611.0000
3,611.0000
-5,600.0000
-6,201.0000
-15,382.0000
--
EBIT
-11,527.0000
-11,527.0000
-10,335.0000
-6,249.0000
4,268.0000
--
EBITDA
-3,849.0000
-3,849.0000
-4,096.0000
-3,570.0000
6,169.0000
--
Reconciled Cost of Revenue
11,661.0000
11,661.0000
8,808.0000
4,734.0000
2,177.0000
--
Reconciled Depreciation
7,318.0000
7,318.0000
6,239.0000
2,679.0000
1,901.0000
--
Net Income from Continuing Operation Net Minority Interest
-14,744.0000
-14,744.0000
-15,924.0000
-12,673.0000
-9,880.0000
--
Total Unusual Items Excluding Goodwill
1,239.0000
1,239.0000
5,776.0000
5,290.0000
16,717.0000
--
Total Unusual Items
1,239.0000
1,239.0000
5,776.0000
5,290.0000
16,717.0000
--
Normalized EBITDA
-5,088.0000
-5,088.0000
-9,872.0000
-8,860.0000
-10,548.0000
--
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0000
--
--
Tax Effect of Unusual Items
29.1250
29.1250
87.0445
126.3044
--
--
12/31/2019 - 10/1/2001
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