0.9510
-0.0070
(-0.73%)
At close: January 24 at 7:35:21 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
93,557.0000
68,321.0000
52,062.0000
54,598.0000
30,215.0000
Cost of Revenue
84,071.0000
80,552.0000
62,802.0000
50,807.0000
35,866.0000
Gross Profit
9,486.0000
-12,231.0000
-10,740.0000
3,791.0000
-5,651.0000
Operating Expense
44,404.0000
43,915.0000
31,391.0000
14,931.0000
4,450.0000
Operating Income
-34,918.0000
-56,146.0000
-42,131.0000
-11,140.0000
-10,101.0000
Net Non Operating Interest Income Expense
315.0000
2,214.0000
-460.0000
-1,105.0000
-2,866.0000
Pretax Income
-28,147.0000
-46,857.0000
-39,302.0000
-13,092.0000
-15,557.0000
Tax Provision
-5,975.0000
-8,856.0000
-6,303.0000
-1,878.0000
-3,047.0000
Net Income Common Stockholders
-22,172.0000
-38,001.0000
-32,999.0000
-11,214.0000
-12,510.0000
Diluted NI Available to Com Stockholders
-22,172.0000
-38,001.0000
-32,999.0000
-11,214.0000
-12,510.0000
Basic EPS
-0.24
-0.36
-0.31
-0.11
-0.14
Diluted EPS
-0.24
-0.36
-0.31
-0.11
-0.14
Basic Average Shares
110,414.8340
104,316.6200
103,969.1700
98,327.5220
89,246.1600
Diluted Average Shares
110,414.8340
104,316.6200
103,969.1700
98,327.5220
89,246.1600
Total Operating Income as Reported
-29,134.0000
-49,743.0000
-42,131.0000
-11,140.0000
-10,102.0000
Rent Expense Supplemental
1,962.0000
1,700.0000
966.0000
730.0000
758.0000
Total Expenses
128,475.0000
124,467.0000
94,193.0000
65,738.0000
40,316.0000
Net Income from Continuing & Discontinued Operation
-22,172.0000
-38,001.0000
-32,999.0000
-11,214.0000
-12,510.0000
Normalized Income
-26,728.1818
-43,194.6403
-32,999.0000
-11,214.0000
-12,510.0000
Interest Income
3,147.0000
4,642.0000
2,236.0000
348.0000
199.0000
Interest Expense
2,349.0000
1,945.0000
1,235.0000
1,196.0000
2,713.0000
Net Interest Income
315.0000
2,214.0000
-460.0000
-1,105.0000
-2,866.0000
EBIT
-25,798.0000
-44,912.0000
-38,067.0000
-11,896.0000
-12,844.0000
EBITDA
-6,494.0000
-28,688.0000
-26,750.0000
-3,585.0000
-7,405.0000
Reconciled Cost of Revenue
84,071.0000
80,552.0000
62,802.0000
50,807.0000
35,866.0000
Reconciled Depreciation
19,304.0000
16,224.0000
11,317.0000
8,311.0000
5,439.0000
Net Income from Continuing Operation Net Minority Interest
-22,172.0000
-38,001.0000
-32,999.0000
-11,214.0000
-12,510.0000
Total Unusual Items Excluding Goodwill
5,784.0000
6,404.0000
--
--
--
Total Unusual Items
5,784.0000
6,404.0000
--
--
--
Normalized EBITDA
-12,278.0000
-35,092.0000
-26,750.0000
-3,585.0000
-7,405.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
1,227.8182
1,210.3597
--
--
--
12/31/2020 - 11/22/2022
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.
UpgradeRelated Tickers
D0K.F CyberCatch Holdings, Inc.
0.3120
+5.41%
AUID authID Inc.
6.28
+1.45%
SQ3.F Block, Inc.
84.37
+0.14%
VRNT Verint Systems Inc.
25.18
-1.41%
DLO DLocal Limited
12.08
+1.94%
AVPT AvePoint, Inc.
18.04
-1.53%
MLGO MicroAlgo Inc.
1.5200
+2.70%
WIX Wix.com Ltd.
235.01
-0.66%
CYBR CyberArk Software Ltd.
359.72
+0.22%
STNE StoneCo Ltd.
8.69
+1.52%