4.9750
+0.1750
+(3.65%)
As of 9:26:32 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
190,137.0317
190,137.0317
299,456.1841
48,544.1633
19,076.9991
Cost of Revenue
152,021.9536
152,021.9536
275,761.6989
49,068.3005
13,164.0469
Gross Profit
38,115.0781
38,115.0781
23,694.4852
-524.1372
5,912.9522
Operating Expense
39,894.2963
39,894.2963
16,580.0834
-5,236.4050
4,004.7737
Operating Income
-1,779.2182
-1,779.2182
7,114.4018
4,712.2678
1,908.1785
Net Non Operating Interest Income Expense
-9,918.4969
-9,918.4969
-4,042.9446
-1,910.3478
-507.0069
Pretax Income
-29,677.3765
-29,677.3765
-5,742.7207
795.1223
1,354.1628
Tax Provision
2,643.4630
2,643.4630
-1,594.3003
-319.9242
380.0715
Net Income Common Stockholders
-31,958.6814
-31,958.6814
-4,036.7998
1,131.5097
993.3714
Diluted NI Available to Com Stockholders
-31,958.6814
-31,958.6814
-4,036.7998
1,131.5097
993.3714
Basic EPS
-0.57
-0.57
-0.05
0.02
0.02
Diluted EPS
-0.57
-0.57
-0.05
0.02
0.02
Basic Average Shares
56,023.8550
56,023.8550
56,023.8550
52,203.3440
54,321.6840
Diluted Average Shares
56,023.8550
56,023.8550
56,023.8550
52,203.3440
54,321.6840
Total Operating Income as Reported
-12,972.1204
-12,972.1204
-2,948.6463
2,414.3678
1,878.1927
Rent Expense Supplemental
1,821.6104
1,821.6104
1,666.3295
202.9925
125.9979
Total Expenses
191,916.2500
191,916.2500
292,341.7824
43,831.8956
17,168.8206
Net Income from Continuing & Discontinued Operation
-31,958.6814
-31,958.6814
-4,036.7998
1,131.5097
993.3714
Normalized Income
-18,475.7803
-18,475.7803
2,325.1743
2,647.5468
1,014.9411
Interest Income
1,106.1115
1,106.1115
729.7858
296.3764
0.2381
Interest Expense
9,567.9379
9,567.9379
3,514.3844
1,776.2304
507.2450
Net Interest Income
-9,918.4969
-9,918.4969
-4,042.9446
-1,910.3478
-507.0069
EBIT
-20,109.4386
-20,109.4386
-2,228.3363
2,571.3528
1,861.4078
EBITDA
-17,333.8149
-17,333.8149
228.7659
3,304.4935
2,046.6813
Reconciled Cost of Revenue
152,021.9536
152,021.9536
275,761.6989
49,068.3005
13,164.0469
Reconciled Depreciation
2,775.6237
2,775.6237
2,457.1022
733.1407
185.2735
Net Income from Continuing Operation Net Minority Interest
-31,958.6814
-31,958.6814
-4,036.7998
1,131.5097
993.3714
Total Unusual Items Excluding Goodwill
-17,977.2014
-17,977.2014
-8,806.9763
-2,021.3828
-29.9858
Total Unusual Items
-17,977.2014
-17,977.2014
-8,806.9763
-2,021.3828
-29.9858
Normalized EBITDA
643.3865
643.3865
9,035.7422
5,325.8763
2,076.6671
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-4,494.3003
-4,494.3003
-2,445.0022
-505.3457
-8.4161
12/31/2020 - 7/8/2021
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