0.8900
+0.2200
+(32.84%)
At close: January 31 at 5:16:09 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,896.0000
6,415.0000
9,441.0000
8,749.0000
6,129.6410
Cost of Revenue
3,357.0000
5,006.0000
8,923.0000
4,715.0000
4,501.1220
Gross Profit
1,539.0000
1,409.0000
518.0000
4,034.0000
1,628.5190
Operating Expense
15,756.0000
18,745.0000
38,736.0000
19,438.0000
8,900.3090
Operating Income
-14,217.0000
-17,336.0000
-38,218.0000
-15,404.0000
-7,271.7900
Net Non Operating Interest Income Expense
688.0000
-115.0000
142.0000
-2.0000
-350.0100
Pretax Income
-14,436.0000
-18,357.0000
-37,652.0000
-15,406.0000
-7,621.8000
Tax Provision
1.0000
2.0000
297.0000
-16.0000
--
Net Income Common Stockholders
-14,439.0000
-18,361.0000
-37,953.0000
-15,373.0000
-7,608.4580
Diluted NI Available to Com Stockholders
-14,439.0000
-18,361.0000
-37,953.0000
-15,373.0000
-7,608.4580
Basic EPS
-0.53
-0.70
-1.95
-0.86
-0.43
Diluted EPS
-0.53
-0.70
-1.95
-0.86
-0.43
Basic Average Shares
26,198.0890
26,198.0890
24,390.2300
17,787.3640
17,787.3640
Diluted Average Shares
26,198.0890
26,198.0890
24,390.2300
17,787.3640
17,787.3640
Total Operating Income as Reported
-14,138.0000
-17,255.0000
-37,768.0000
-15,404.0000
-7,271.7900
Total Expenses
19,113.0000
23,751.0000
47,659.0000
24,153.0000
13,401.4310
Net Income from Continuing & Discontinued Operation
-14,439.0000
-18,361.0000
-37,953.0000
-15,373.0000
-7,608.4580
Normalized Income
-13,649.4000
-17,374.0000
-38,292.2000
-15,373.0000
-7,608.4580
Interest Income
--
178.0000
179.0000
--
30.1130
Interest Expense
--
293.0000
37.0000
2.0000
380.1230
Net Interest Income
688.0000
-115.0000
142.0000
-2.0000
-350.0100
EBIT
-14,945.0000
-18,064.0000
-37,615.0000
-15,404.0000
-7,241.6770
EBITDA
-13,219.0000
-15,780.0000
-35,752.0000
-14,369.0000
-6,235.0270
Reconciled Cost of Revenue
3,357.0000
5,006.0000
8,923.0000
4,715.0000
4,501.1220
Reconciled Depreciation
1,726.0000
2,284.0000
1,863.0000
1,035.0000
1,006.6500
Net Income from Continuing Operation Net Minority Interest
-14,439.0000
-18,361.0000
-37,953.0000
-15,373.0000
-7,608.4580
Total Unusual Items Excluding Goodwill
-987.0000
-987.0000
424.0000
--
--
Total Unusual Items
-987.0000
-987.0000
424.0000
--
--
Normalized EBITDA
-12,232.0000
-14,793.0000
-36,176.0000
-14,369.0000
-6,235.0270
Tax Rate for Calcs
0.0002
--
0.0002
0.0000
--
Tax Effect of Unusual Items
-197.4000
--
84.8000
--
--
12/31/2020 - 5/12/2022
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