1.8700
+0.0050
+(0.27%)
At close: January 17 at 8:12:29 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
41,550.0000
37,070.0000
16,214.0000
8,067.0000
5,572.0000
Cost of Revenue
-2,218.0000
-1,445.0000
-411.0000
457.0000
426.0000
Gross Profit
43,768.0000
38,515.0000
16,625.0000
7,610.0000
5,146.0000
Operating Expense
55,532.0000
48,552.0000
32,998.0000
22,996.0000
19,350.0000
Operating Income
-11,764.0000
-10,037.0000
-16,373.0000
-15,386.0000
-14,204.0000
Net Non Operating Interest Income Expense
1,309.0000
1,300.0000
370.0000
205.0000
-260.0000
Pretax Income
-9,609.0000
-7,819.0000
-15,388.0000
-15,050.0000
-13,706.0000
Tax Provision
1,490.0000
1,404.0000
499.0000
137.0000
--
Net Income Common Stockholders
-11,098.0000
-9,222.0000
-15,887.0000
-15,187.0000
-13,706.0000
Diluted NI Available to Com Stockholders
-11,098.0000
-9,222.0000
-15,887.0000
-15,187.0000
-13,706.0000
Basic EPS
-0.60
-0.50
-1.01
-0.87
-0.79
Diluted EPS
-0.60
-0.50
-1.01
-0.87
-0.79
Basic Average Shares
18,657.3260
18,481.0760
15,800.8240
17,386.4900
17,386.4900
Diluted Average Shares
18,892.4890
18,892.3260
16,498.6800
17,386.4900
17,386.4900
Total Operating Income as Reported
-10,657.0000
-9,118.0000
-15,758.0000
-15,255.0000
-13,445.0000
Total Expenses
53,314.0000
47,107.0000
32,587.0000
23,453.0000
19,776.0000
Net Income from Continuing & Discontinued Operation
-11,098.0000
-9,222.0000
-15,887.0000
-15,187.0000
-13,706.0000
Normalized Income
-11,098.0000
-9,222.0000
-15,887.0000
-15,187.0000
-13,706.0000
Interest Income
1,310.0000
1,392.0000
536.0000
355.0000
221.0000
Interest Expense
110.0000
92.0000
166.0000
150.0000
481.0000
Net Interest Income
1,309.0000
1,300.0000
370.0000
205.0000
-260.0000
EBIT
-9,499.0000
-7,727.0000
-15,222.0000
-14,900.0000
-13,225.0000
EBITDA
-4,392.0000
-3,609.0000
-11,876.0000
-13,065.0000
-11,527.0000
Reconciled Cost of Revenue
-2,218.0000
-1,445.0000
-411.0000
457.0000
426.0000
Reconciled Depreciation
5,107.0000
4,118.0000
2,609.0000
1,835.0000
1,698.0000
Net Income from Continuing Operation Net Minority Interest
-11,098.0000
-9,222.0000
-15,887.0000
-15,187.0000
-13,706.0000
Normalized EBITDA
-4,392.0000
-3,609.0000
-11,876.0000
-13,065.0000
-11,527.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
--
12/31/2020 - 5/2/2022
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