Unlock stock picks and a broker-level newsfeed that powers Wall Street.
2.6800
-0.2400
(-8.22%)
At close: April 4 at 8:08:46 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
122,312
122,312
125,102
59,223
88,047
Cost of Revenue
92,658
92,658
52,829
37,388
36,098
Gross Profit
29,654
29,654
72,273
21,835
51,949
Operating Expense
62,580
62,580
51,337
61,927
37,404
Operating Income
-32,926
-32,926
20,936
-40,092
14,545
Net Non Operating Interest Income Expense
10,541
10,541
12,359
-990
-7,421
Other Income Expense
-15,762
-15,762
34,131
-86,068
167,528
Pretax Income
-38,147
-38,147
67,426
-127,150
174,652
Tax Provision
-3,449
-3,449
-1,504
-16,211
24,287
Net Income Common Stockholders
-36,057
-36,057
55,140
-133,035
118,804
Average Dilution Earnings
--
--
-1,932
--
69,420
Diluted NI Available to Com Stockholders
-36,057
-36,057
53,208
-133,035
188,224
Basic EPS
0.73
-0.36
0.73
-3.13
2.43
Diluted EPS
0.58
-0.36
0.58
-3.13
1.91
Basic Average Shares
99,911.4010
99,213.8350
75,296.0250
42,460.5040
48,797.2900
Diluted Average Shares
117,027.1940
99,213.8350
92,411.8180
42,460.5040
98,470.8700
Total Operating Income as Reported
-32,926
-32,926
20,936
-40,092
14,545
Total Expenses
155,238
155,238
104,166
99,315
73,502
Net Income from Continuing & Discontinued Operation
-36,057
-36,057
67,060
-125,065
149,197
Normalized Income
-21,720.0960
-21,720.0960
43,388.4400
-13,183.8700
8,158.7200
Interest Income
16,980
16,980
14,422
5,442
501
Interest Expense
6,439
6,439
2,063
6,432
7,922
Net Interest Income
10,541
10,541
12,359
-990
-7,421
EBIT
-31,708
-31,708
69,489
-120,718
182,574
EBITDA
1,866
1,866
84,217
-107,204
193,262
Reconciled Cost of Revenue
92,658
92,658
52,829
37,388
36,098
Reconciled Depreciation
33,574
33,574
14,728
13,514
10,688
Net Income from Continuing Operation Net Minority Interest
-36,057
-36,057
67,060
-125,065
149,197
Total Unusual Items Excluding Goodwill
-15,762
-15,762
29,964
-128,599
163,998
Total Unusual Items
-15,762
-15,762
29,964
-128,599
163,998
Normalized EBITDA
17,628
17,628
54,253
21,395
29,264
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
-1,425.0960
-1,425.0960
6,292.4400
-16,717.8700
22,959.7200
12/31/2021 - 2/10/2004
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