164.65
0.00
(0.00%)
At close: January 9 at 3:15:00 PM GMT+5:30
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
205,763.00
139,908.00
--
--
--
Cost of Revenue
161,367.77
122,916.37
660.00
660.00
585.00
Gross Profit
44,395.23
16,991.63
-660.00
-660.00
-585.00
Operating Expense
80,729.61
40,545.31
587.80
668.31
693.53
Operating Income
-36,334.38
-23,553.68
-1,247.80
-1,328.31
-1,278.53
Net Non Operating Interest Income Expense
-292.45
2,151.45
495.98
558.75
737.93
Pretax Income
-28,700.06
-13,720.86
-959.55
-769.56
-539.46
Tax Provision
-3,291.90
-6,604.90
44.03
17.15
--
Net Income Common Stockholders
-24,567.71
-5,545.51
-1,003.58
-786.71
-539.46
Diluted NI Available to Com Stockholders
-24,567.71
-5,545.51
-1,003.58
-786.71
-539.46
Basic EPS
-1.25
-0.37
-0.19
-0.15
-0.10
Diluted EPS
-1.25
-0.37
-0.19
-0.15
-0.10
Basic Average Shares
26,530.83
19,161.92
5,200.00
5,200.00
5,200.00
Diluted Average Shares
26,530.83
19,161.92
5,200.00
5,200.00
5,200.00
Rent Expense Supplemental
--
8,016.32
4.65
2.50
4.70
Total Expenses
242,097.38
163,461.68
1,247.80
1,328.31
1,278.53
Net Income from Continuing & Discontinued Operation
-24,567.71
-5,545.51
-1,003.58
-786.71
-539.46
Normalized Income
-23,461.12
-4,670.54
-858.16
-786.71
-540.59
Interest Income
--
2,229.86
496.19
569.73
766.47
Interest Expense
2,508.82
64.92
0.21
10.98
28.42
Net Interest Income
-292.45
2,151.45
495.98
558.75
737.93
EBIT
-26,191.24
-13,655.94
-959.34
-758.58
-511.04
EBITDA
-14,608.41
-12,188.11
-959.34
-758.58
-511.04
Reconciled Cost of Revenue
161,367.77
122,916.37
660.00
660.00
585.00
Reconciled Depreciation
11,582.83
1,467.83
--
--
--
Net Income from Continuing Operation Net Minority Interest
-24,567.71
-5,545.51
-1,003.58
-786.71
-539.46
Total Unusual Items Excluding Goodwill
-1,249.96
-1,249.96
-207.74
--
1.13
Total Unusual Items
-1,249.96
-1,249.96
-207.74
--
1.13
Normalized EBITDA
-13,358.45
-10,938.15
-751.60
-758.58
-512.17
Tax Rate for Calcs
0.00
0.00
0.00
0.00
--
Tax Effect of Unusual Items
-143.37
-374.99
-62.32
--
--
3/31/2021 - 12/30/2024
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