At close: 4:26:03 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
29,883.00
29,883.00
50,324.00
96,855.00
85,772.00
Cost of Revenue
6,889.00
6,889.00
6,675.00
8,362.00
9,941.00
Gross Profit
22,994.00
22,994.00
43,649.00
88,493.00
75,831.00
Operating Expense
43,169.00
43,169.00
72,437.00
107,450.00
58,391.00
Operating Income
-20,175.00
-20,175.00
-28,788.00
-18,957.00
17,440.00
Net Non Operating Interest Income Expense
-712.00
-712.00
-1,472.00
-930.00
-571.00
Pretax Income
-19,221.00
-19,221.00
-31,192.00
-21,780.00
16,705.00
Tax Provision
--
--
1,371.00
28.00
4,242.00
Net Income Common Stockholders
-19,221.00
-19,221.00
-32,563.00
-21,808.00
12,463.00
Diluted NI Available to Com Stockholders
-19,221.00
-19,221.00
-32,563.00
-21,808.00
12,463.00
Basic EPS
-0.18
--
-0.31
-0.21
0.12
Diluted EPS
-0.18
--
-0.31
-0.21
0.12
Basic Average Shares
103,897.30
--
104,704.18
103,355.45
103,540.69
Diluted Average Shares
103,897.30
--
104,704.18
103,355.45
103,540.69
Total Operating Income as Reported
20,119.00
20,119.00
28,858.00
18,976.00
17,440.00
Total Expenses
50,058.00
50,058.00
79,112.00
115,812.00
68,332.00
Net Income from Continuing & Discontinued Operation
-19,221.00
-19,221.00
-32,563.00
-21,808.00
12,463.00
Normalized Income
-19,749.00
-19,749.00
-31,804.55
-21,793.37
12,463.00
Interest Income
755.00
755.00
526.00
492.00
229.00
Interest Expense
396.00
396.00
617.00
575.00
461.00
Net Interest Income
-712.00
-712.00
-1,472.00
-930.00
-571.00
EBIT
-18,825.00
-18,825.00
-30,575.00
-21,205.00
17,166.00
EBITDA
-16,637.00
-16,637.00
-27,462.00
-18,374.00
18,903.00
Reconciled Cost of Revenue
6,889.00
6,889.00
6,675.00
8,362.00
9,941.00
Reconciled Depreciation
2,188.00
2,188.00
3,113.00
2,831.00
1,737.00
Net Income from Continuing Operation Net Minority Interest
-19,221.00
-19,221.00
-32,563.00
-21,808.00
12,463.00
Total Unusual Items Excluding Goodwill
528.00
528.00
-985.00
-19.00
--
Total Unusual Items
528.00
528.00
-985.00
-19.00
--
Normalized EBITDA
-17,165.00
-17,165.00
-26,477.00
-18,355.00
18,903.00
Tax Rate for Calcs
--
--
0.00
0.00
0.00
Tax Effect of Unusual Items
--
--
-226.55
-4.37
--
12/31/2020 - 8/1/2021
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