3.3850
-0.0300
(-0.88%)
At close: January 22 at 5:35:04 PM GMT+1
Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
6/30/2021
Total Revenue
24,781.0000
24,781.0000
30,082.0000
17,034.0000
10,488.0000
Cost of Revenue
18,511.0000
18,511.0000
23,190.0000
11,944.0000
6,602.0000
Gross Profit
6,270.0000
6,270.0000
6,892.0000
5,090.0000
3,886.0000
Operating Expense
19,769.0000
19,769.0000
13,030.0000
5,451.0000
4,054.0000
Operating Income
-13,499.0000
-13,499.0000
-6,138.0000
-361.0000
-168.0000
Net Non Operating Interest Income Expense
-212.0000
-212.0000
-46.0000
-24.0000
-83.0000
Pretax Income
-13,713.0000
-13,713.0000
-6,184.0000
-330.0000
-145.0000
Tax Provision
-3,302.0000
-3,302.0000
-1,313.0000
-97.0000
20.0000
Net Income Common Stockholders
-10,411.0000
-10,411.0000
-4,872.0000
-234.0000
-168.0000
Diluted NI Available to Com Stockholders
-10,411.0000
-10,411.0000
-4,872.0000
-234.0000
-168.0000
Basic EPS
-0.47
--
-0.32
-0.01
-0.01
Diluted EPS
-0.47
--
-0.32
-0.02
-0.01
Basic Average Shares
15,226.0510
--
15,182.7510
15,160.8510
13,459.0650
Diluted Average Shares
15,345.5510
--
15,247.4510
15,160.8510
13,459.0650
Total Operating Income as Reported
-13,606.0000
-13,606.0000
-6,192.0000
-396.0000
-205.0000
Rent Expense Supplemental
711.0000
711.0000
603.0000
149.0000
19.0000
Total Expenses
38,280.0000
38,280.0000
36,220.0000
17,395.0000
10,656.0000
Net Income from Continuing & Discontinued Operation
-10,411.0000
-10,411.0000
-4,872.0000
-234.0000
-168.0000
Normalized Income
-10,411.0000
-10,411.0000
-4,872.0000
-234.0000
-168.0000
Interest Income
386.0000
386.0000
274.0000
61.0000
7.0000
Interest Expense
492.0000
492.0000
267.0000
50.0000
55.0000
Net Interest Income
-212.0000
-212.0000
-46.0000
-24.0000
-83.0000
EBIT
-13,221.0000
-13,221.0000
-5,917.0000
-280.0000
-90.0000
EBITDA
-10,500.0000
-10,500.0000
-3,356.0000
505.0000
574.0000
Reconciled Cost of Revenue
18,511.0000
18,511.0000
23,190.0000
11,944.0000
6,602.0000
Reconciled Depreciation
2,721.0000
2,721.0000
1,381.0000
785.0000
663.0000
Net Income from Continuing Operation Net Minority Interest
-10,411.0000
-10,411.0000
-4,872.0000
-234.0000
-168.0000
Total Unusual Items Excluding Goodwill
--
--
--
--
-25.0000
Total Unusual Items
--
--
--
--
-25.0000
Normalized EBITDA
-10,500.0000
-10,500.0000
-3,356.0000
505.0000
574.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0003
6/30/2021 - 2/9/2021
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