At close: October 23 at 5:29 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
12/31/2019
Total Revenue
44,864.0000
44,866.0000
45,763.0000
18,052.0000
4,754.0000
--
Cost of Revenue
5,401.0000
8,464.0000
5,563.0000
222.0000
2,125.0000
--
Gross Profit
39,463.0000
36,402.0000
40,200.0000
17,830.0000
2,629.0000
--
Operating Expense
47,196.0000
47,448.0000
49,217.0000
33,156.0000
16,092.0000
--
Operating Income
-7,733.0000
-11,046.0000
-9,017.0000
-15,326.0000
-13,463.0000
--
Net Non Operating Interest Income Expense
10.0000
-5.0000
-99.0000
-108.0000
-151.0000
--
Pretax Income
-7,723.0000
-11,051.0000
-9,117.0000
-15,436.0000
-13,617.0000
--
Tax Provision
--
--
-129.0000
693.0000
--
--
Net Income Common Stockholders
-7,723.0000
-11,051.0000
-8,988.0000
-16,129.0000
-13,617.0000
--
Diluted NI Available to Com Stockholders
-7,723.0000
-11,051.0000
-8,988.0000
-16,129.0000
-13,617.0000
--
Basic EPS
-0.46
-0.65
-0.53
-0.95
-0.83
--
Diluted EPS
-0.46
-0.65
-0.53
-0.95
-0.83
--
Basic Average Shares
16,944.9760
16,944.9760
16,944.9760
16,977.8950
16,391.3570
--
Diluted Average Shares
18,334.3620
18,162.5500
17,818.9260
16,977.8950
16,391.3570
--
Total Operating Income as Reported
-7,733.0000
-11,046.0000
-9,018.0000
-15,328.0000
-13,466.0000
--
Total Expenses
52,597.0000
55,912.0000
54,780.0000
33,378.0000
18,217.0000
--
Net Income from Continuing & Discontinued Operation
-7,723.0000
-11,051.0000
-8,988.0000
-16,129.0000
-13,617.0000
--
Normalized Income
-7,723.0000
-11,051.0000
-8,988.0000
-16,129.0000
-13,617.0000
--
Interest Income
163.0000
90.0000
--
--
--
--
Interest Expense
153.0000
95.0000
99.0000
108.0000
151.0000
--
Net Interest Income
10.0000
-5.0000
-99.0000
-108.0000
-151.0000
--
EBIT
-7,570.0000
-10,956.0000
-9,018.0000
-15,328.0000
-13,466.0000
--
EBITDA
-4,675.0000
-8,061.0000
-6,055.0000
-13,508.0000
-12,736.0000
--
Reconciled Cost of Revenue
5,401.0000
8,464.0000
5,563.0000
222.0000
2,125.0000
--
Reconciled Depreciation
2,895.0000
2,895.0000
2,963.0000
1,820.0000
730.0000
--
Net Income from Continuing Operation Net Minority Interest
-7,723.0000
-11,051.0000
-8,988.0000
-16,129.0000
-13,617.0000
--
Normalized EBITDA
-4,675.0000
-8,061.0000
-6,055.0000
-13,508.0000
-12,736.0000
--
Tax Rate for Calcs
--
--
0.0000
0.0002
--
--
12/31/2019 - 4/21/2021
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