At close: December 24 at 1:51:14 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
35.0000
35.0000
10.0000
11.0000
--
Cost of Revenue
173.0000
173.0000
139.0000
184.0000
19.0000
Gross Profit
-138.0000
-138.0000
-129.0000
-173.0000
-19.0000
Operating Expense
11,678.0000
11,678.0000
-25,512.0000
-36,743.0000
386.0000
Operating Income
-11,816.0000
-11,816.0000
25,383.0000
36,570.0000
-405.0000
Net Non Operating Interest Income Expense
-1,030.0000
-1,030.0000
-821.0000
-1,672.0000
--
Pretax Income
-12,846.0000
-12,846.0000
24,562.0000
33,587.0000
-405.0000
Tax Provision
-5,159.0000
-5,159.0000
2,923.0000
2,599.0000
-110.0000
Net Income Common Stockholders
-7,685.0000
-7,685.0000
21,638.0000
30,989.0000
-1,073.0000
Diluted NI Available to Com Stockholders
-7,685.0000
-7,685.0000
21,638.0000
30,989.0000
-1,073.0000
Basic EPS
-0.19
--
0.59
0.88
-0.46
Diluted EPS
-0.19
--
0.59
0.87
-0.46
Basic Average Shares
40,061.3740
--
36,977.1380
35,411.3260
2,352.0680
Diluted Average Shares
40,061.3740
--
36,977.1380
35,721.4140
2,352.0680
Total Operating Income as Reported
-10,893.0000
-10,893.0000
25,969.0000
--
-407.0000
Total Expenses
11,851.0000
11,851.0000
-25,373.0000
-36,559.0000
405.0000
Net Income from Continuing & Discontinued Operation
-7,685.0000
-7,685.0000
21,638.0000
30,989.0000
-1,073.0000
Normalized Income
-7,685.0000
-7,685.0000
21,638.0000
32,198.5533
-297.0000
Interest Income
921.0000
921.0000
586.0000
112.0000
--
Interest Expense
1,871.0000
1,871.0000
1,299.0000
1,730.0000
--
Net Interest Income
-1,030.0000
-1,030.0000
-821.0000
-1,672.0000
--
EBIT
-10,975.0000
-10,975.0000
25,861.0000
35,317.0000
-405.0000
EBITDA
-10,975.0000
-10,975.0000
25,866.0000
35,317.0000
-405.0000
Reconciled Cost of Revenue
173.0000
173.0000
139.0000
184.0000
19.0000
Reconciled Depreciation
--
--
5.0000
--
--
Net Income from Continuing Operation Net Minority Interest
-7,685.0000
-7,685.0000
21,638.0000
30,989.0000
-297.0000
Total Unusual Items Excluding Goodwill
--
--
--
-1,311.0000
--
Total Unusual Items
--
--
--
-1,311.0000
--
Normalized EBITDA
-10,975.0000
-10,975.0000
25,866.0000
36,628.0000
-405.0000
Tax Rate for Calcs
0.0003
0.0003
0.0001
0.0001
0.0003
Tax Effect of Unusual Items
--
--
--
-101.4467
--
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