2.0600
0.0000
(0.00%)
As of January 16 at 5:36:11 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
45,576.0000
45,388.0000
45,844.0000
50,677.0000
42,418.0000
Cost of Revenue
23,423.0000
22,682.0000
20,657.0000
21,802.0000
20,216.0000
Gross Profit
22,153.0000
22,706.0000
25,187.0000
28,875.0000
22,202.0000
Operating Expense
25,221.0000
25,662.0000
26,526.0000
26,816.0000
22,347.0000
Operating Income
-3,068.0000
-2,956.0000
-1,339.0000
2,059.0000
-145.0000
Net Non Operating Interest Income Expense
-126.0000
-102.0000
-65.0000
-58.0000
-133.0000
Pretax Income
-3,097.0000
-2,955.0000
-1,468.0000
1,919.0000
-434.0000
Tax Provision
325.0000
322.0000
1,926.0000
-3,520.0000
--
Net Income Common Stockholders
-1,248.0000
-1,103.0000
-3,294.0000
9,288.0000
154.0000
Diluted NI Available to Com Stockholders
-1,248.0000
-1,103.0000
-3,294.0000
9,288.0000
154.0000
Basic EPS
-0.23
-0.20
-0.60
1.69
0.03
Diluted EPS
-0.23
-0.20
-0.60
1.68
0.03
Basic Average Shares
5,654.5740
5,654.5740
5,500.0000
5,500.0000
5,500.0000
Diluted Average Shares
5,654.5740
5,654.5740
5,500.0000
5,535.3900
5,510.4800
Total Operating Income as Reported
--
--
-1,404.0000
1,977.0000
-300.0000
Rent Expense Supplemental
-78.0000
68.0000
26.0000
68.0000
6,083.0000
Total Expenses
48,644.0000
48,344.0000
47,183.0000
48,618.0000
42,563.0000
Net Income from Continuing & Discontinued Operation
-1,248.0000
-1,103.0000
-3,294.0000
9,288.0000
154.0000
Normalized Income
-3,433.9000
-3,344.1500
-3,322.6000
5,533.9000
-454.0000
Interest Expense
126.0000
102.0000
65.0000
58.0000
133.0000
Net Interest Income
-126.0000
-102.0000
-65.0000
-58.0000
-133.0000
EBIT
-2,971.0000
-2,853.0000
-1,403.0000
1,977.0000
-301.0000
EBITDA
-2,190.0000
-1,964.0000
-462.0000
2,928.0000
634.0000
Reconciled Cost of Revenue
23,423.0000
22,682.0000
20,657.0000
21,802.0000
20,216.0000
Reconciled Depreciation
781.0000
889.0000
941.0000
951.0000
935.0000
Net Income from Continuing Operation Net Minority Interest
-3,422.0000
-3,277.0000
-3,394.0000
5,438.0000
-434.0000
Total Unusual Items Excluding Goodwill
14.0000
79.0000
-84.0000
-137.0000
20.0000
Total Unusual Items
14.0000
79.0000
-84.0000
-137.0000
20.0000
Normalized EBITDA
-2,204.0000
-2,043.0000
-378.0000
3,065.0000
614.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
--
Tax Effect of Unusual Items
2.1000
11.8500
-12.6000
-41.1000
--
12/31/2020 - 7/3/2015
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