115.40
+1.20
+(1.05%)
At close: 4:28:51 PM GMT
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
321,724.00
321,724.00
185,406.00
89,931.00
32,946.00
Cost of Revenue
156,372.00
156,372.00
60,777.00
5,199.00
1,547.00
Gross Profit
165,352.00
165,352.00
124,629.00
84,732.00
31,399.00
Operating Expense
172,538.00
172,538.00
106,867.00
42,226.00
13,575.00
Operating Income
-7,186.00
-7,186.00
17,762.00
42,506.00
17,824.00
Net Non Operating Interest Income Expense
-5,388.00
-5,388.00
-1,904.00
-8.00
3.00
Pretax Income
-39,470.00
-39,470.00
17,242.00
23,088.00
16,845.00
Tax Provision
11,532.00
11,532.00
18,328.00
13,657.00
4,640.00
Net Income Common Stockholders
-51,002.00
-51,002.00
-1,086.00
9,431.00
12,205.00
Diluted NI Available to Com Stockholders
-51,002.00
-51,002.00
-1,086.00
9,431.00
12,205.00
Basic EPS
-0.07
--
-0.00
0.02
0.02
Diluted EPS
-0.07
--
-0.00
0.01
0.02
Basic Average Shares
705,550.30
--
679,849.44
625,584.76
664,965.93
Diluted Average Shares
705,550.30
--
679,849.44
702,489.83
664,965.93
Total Operating Income as Reported
-19,352.00
-19,352.00
37,627.00
36,035.00
16,842.00
Total Expenses
328,910.00
328,910.00
167,644.00
47,425.00
15,122.00
Net Income from Continuing & Discontinued Operation
-51,002.00
-51,002.00
-1,086.00
9,431.00
12,205.00
Normalized Income
-43,563.77
-43,563.77
14,040.75
17,931.14
12,205.00
Interest Income
12,982.00
12,982.00
1,684.00
312.00
198.00
Interest Expense
18,305.00
18,305.00
3,588.00
294.00
82.00
Net Interest Income
-5,388.00
-5,388.00
-1,904.00
-8.00
3.00
EBIT
-21,165.00
-21,165.00
20,830.00
23,382.00
16,927.00
EBITDA
7,953.00
7,953.00
32,497.00
26,509.00
17,839.00
Reconciled Cost of Revenue
156,372.00
156,372.00
60,777.00
5,199.00
1,547.00
Reconciled Depreciation
29,118.00
29,118.00
11,667.00
3,127.00
912.00
Net Income from Continuing Operation Net Minority Interest
-51,002.00
-51,002.00
-1,086.00
9,431.00
12,205.00
Total Unusual Items Excluding Goodwill
-9,183.00
-9,183.00
-18,675.00
-10,494.00
--
Total Unusual Items
-9,183.00
-9,183.00
-18,675.00
-10,494.00
--
Normalized EBITDA
17,136.00
17,136.00
51,172.00
37,003.00
17,839.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-1,744.77
-1,744.77
-3,548.25
-1,993.86
--
12/31/2020 - 5/24/2021
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