0.1020
+0.0120
+(13.33%)
At close: January 10 at 4:25:41 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,588.0000
3,588.0000
4,266.0000
4,360.0000
1,417.0000
Cost of Revenue
4,162.0000
4,162.0000
4,737.0000
6,121.0000
2,781.0000
Gross Profit
-574.0000
-574.0000
-471.0000
-1,761.0000
-1,364.0000
Operating Expense
4,282.0000
4,282.0000
7,949.0000
9,098.0000
9,793.0000
Operating Income
-4,856.0000
-4,856.0000
-8,420.0000
-10,859.0000
-11,157.0000
Net Non Operating Interest Income Expense
-99.0000
-99.0000
1,675.0000
-5,623.0000
-426.0000
Pretax Income
-19,532.0000
-19,532.0000
6,177.0000
-23,659.0000
-13,983.0000
Tax Provision
30.0000
30.0000
28.0000
38.0000
9.0000
Net Income Common Stockholders
-13,421.0000
-13,421.0000
4,382.0000
-23,697.0000
-13,992.0000
Diluted NI Available to Com Stockholders
-13,421.0000
-13,421.0000
4,382.0000
-23,697.0000
-13,992.0000
Basic EPS
-0.00
-0.00
0.00
-0.04
-0.04
Diluted EPS
-0.00
-0.00
0.00
-0.04
-0.04
Basic Average Shares
9,823,000.0000
9,823,000.0000
8,040,000.0000
655,875.0470
327,122.7760
Diluted Average Shares
11,253,000.0000
11,253,000.0000
9,244,000.0000
655,875.0470
327,122.7760
Total Operating Income as Reported
-19,862.0000
-19,862.0000
-4,241.0000
-18,292.0000
-13,560.0000
Rent Expense Supplemental
117.0000
117.0000
152.0000
--
--
Total Expenses
8,444.0000
8,444.0000
12,686.0000
15,219.0000
12,574.0000
Net Income from Continuing & Discontinued Operation
-13,421.0000
-13,421.0000
4,382.0000
-23,697.0000
-13,992.0000
Normalized Income
-9,002.0300
-9,002.0300
8,417.6694
-17,690.0400
-9,584.6500
Interest Income
--
--
--
7.0000
202.0000
Interest Expense
--
--
--
5,630.0000
628.0000
Net Interest Income
-99.0000
-99.0000
1,675.0000
-5,623.0000
-426.0000
EBIT
-4,856.0000
-4,856.0000
-8,420.0000
-10,859.0000
-13,355.0000
EBITDA
-3,213.0000
-3,213.0000
-6,595.0000
-7,566.0000
-11,582.0000
Reconciled Cost of Revenue
4,162.0000
4,162.0000
4,737.0000
6,121.0000
2,781.0000
Reconciled Depreciation
1,643.0000
1,643.0000
1,825.0000
3,293.0000
1,773.0000
Net Income from Continuing Operation Net Minority Interest
-19,562.0000
-19,562.0000
6,149.0000
-23,697.0000
-13,992.0000
Total Unusual Items Excluding Goodwill
-13,037.0000
-13,037.0000
-2,279.0000
-7,416.0000
-2,435.0000
Total Unusual Items
-13,037.0000
-13,037.0000
-2,279.0000
-7,416.0000
--
Normalized EBITDA
9,824.0000
9,824.0000
-4,316.0000
-150.0000
-11,582.0000
Tax Rate for Calcs
0.0002
0.0002
0.0000
0.0002
0.0002
Tax Effect of Unusual Items
-2,477.0300
-2,477.0300
-10.3306
-1,409.0400
-462.6500
12/31/2020 - 3/5/2012
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