0.1910
0.0000
(0.00%)
At close: January 10 at 8:20:00 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Cost of Revenue
82.0000
89.0000
60.0000
55.0000
48.0000
Gross Profit
-82.0000
-89.0000
-60.0000
-55.0000
-48.0000
Operating Expense
1,212.0000
1,542.0000
2,187.0000
2,306.0000
1,534.0000
Operating Income
-1,294.0000
-1,631.0000
-2,247.0000
-2,361.0000
-1,582.0000
Net Non Operating Interest Income Expense
146.0000
27.0000
-70.0000
-26.0000
-36.0000
Other Income Expense
-1,373.0000
-1,476.0000
292.0000
349.0000
-99.0000
Pretax Income
-2,525.0000
-3,082.0000
-2,025.0000
-2,038.0000
-1,717.0000
Tax Provision
5.0000
-32.0000
680.0000
-206.0000
-9.0000
Net Income Common Stockholders
-2,530.0000
-3,050.0000
-2,705.0000
-1,832.0000
-1,708.0000
Diluted NI Available to Com Stockholders
-2,530.0000
-3,050.0000
-2,705.0000
-1,832.0000
-1,708.0000
Basic EPS
-0.02
-0.02
-0.03
-0.03
-0.03
Diluted EPS
-0.02
-0.02
-0.03
-0.03
-0.03
Basic Average Shares
166,209.7150
145,864.7360
89,358.2460
78,534.9540
56,481.9240
Diluted Average Shares
166,209.7150
145,864.7360
89,358.2460
78,534.9540
56,481.9240
Total Operating Income as Reported
-1,296.0000
-1,633.0000
-2,247.0000
-2,361.0000
-1,582.0000
Rent Expense Supplemental
48.0000
52.0000
46.0000
39.0000
36.0000
Total Expenses
1,294.0000
1,631.0000
2,247.0000
2,361.0000
1,582.0000
Interest Income
167.0000
65.0000
1.0000
7.0000
11.0000
Interest Expense
21.0000
38.0000
71.0000
33.0000
39.0000
Net Interest Income
146.0000
27.0000
-70.0000
-26.0000
-36.0000
Net Income from Continuing & Discontinued Operation
-2,530.0000
-3,050.0000
-2,705.0000
-1,832.0000
-1,708.0000
Normalized Income
-1,177.6500
-1,589.3251
-2,920.4668
-2,145.7233
-1,609.5189
EBIT
-2,504.0000
-3,044.0000
-1,954.0000
-2,005.0000
-1,678.0000
EBITDA
-2,422.0000
-2,955.0000
-1,894.0000
-1,950.0000
-1,630.0000
Reconciled Cost of Revenue
82.0000
89.0000
60.0000
55.0000
48.0000
Reconciled Depreciation
82.0000
89.0000
60.0000
55.0000
48.0000
Net Income from Continuing Operation Net Minority Interest
-2,530.0000
-3,050.0000
-2,705.0000
-1,832.0000
-1,708.0000
Total Unusual Items Excluding Goodwill
-1,591.0000
-1,476.0000
292.0000
349.0000
-99.0000
Total Unusual Items
-1,591.0000
-1,476.0000
292.0000
349.0000
-99.0000
Normalized EBITDA
-831.0000
-1,479.0000
-2,186.0000
-2,299.0000
-1,531.0000
Tax Rate for Calcs
0.0002
0.0000
0.0003
0.0001
0.0000
Tax Effect of Unusual Items
-238.6500
-15.3251
76.5332
35.2767
-0.5189
12/31/2020 - 1/3/2000
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