0.7750
0.0000
(0.00%)
At close: 4:10:17 PM GMT+11
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
3/31/2020
Total Revenue
19,084.0000
19,084.0000
19,807.0000
51,754.0000
54,408.0000
Cost of Revenue
5,283.0000
5,283.0000
7,090.0000
17,889.0000
14,783.0000
Gross Profit
13,801.0000
13,801.0000
12,717.0000
33,865.0000
39,625.0000
Operating Expense
41,438.0000
41,438.0000
53,596.0000
118,348.0000
112,015.0000
Operating Income
-27,637.0000
-27,637.0000
-40,879.0000
-84,483.0000
-72,390.0000
Net Non Operating Interest Income Expense
-5,190.0000
-5,190.0000
-8,941.0000
-20,216.0000
-19,146.0000
Other Income Expense
43,838.0000
43,838.0000
37,742.0000
106,171.0000
74,106.0000
Pretax Income
11,011.0000
11,011.0000
-1,870.0000
1,472.0000
-17,430.0000
Tax Provision
2,736.0000
2,736.0000
716.0000
731.0000
-4,130.0000
Net Income Common Stockholders
8,275.0000
8,275.0000
-43,996.0000
741.0000
-13,300.0000
Basic EPS
0.05
0.05
-0.28
0.01
-0.11
Diluted EPS
0.05
0.05
-0.28
0.01
-0.11
Basic Average Shares
159,549.4840
159,549.4840
159,549.4840
154,037.6150
115,509.8900
Diluted Average Shares
159,549.4840
159,549.4840
159,549.4840
154,037.6150
115,509.8900
Net Income from Continuing & Discontinued Operation
8,275.0000
8,275.0000
-43,996.0000
741.0000
-13,300.0000
Normalized Income
8,275.0000
8,275.0000
-1,821.6000
741.0000
-3,883.1727
Interest Income
1,011.0000
1,011.0000
368.0000
230.0000
439.0000
Interest Expense
1.0000
1.0000
2,854.0000
3,029.0000
2,681.0000
Net Interest Income
-5,190.0000
-5,190.0000
-8,941.0000
-20,216.0000
-19,146.0000
EBIT
11,012.0000
11,012.0000
984.0000
4,501.0000
-14,749.0000
EBITDA
14,278.0000
14,278.0000
14,638.0000
19,263.0000
-740.0000
Reconciled Cost of Revenue
5,283.0000
5,283.0000
7,090.0000
17,889.0000
14,783.0000
Reconciled Depreciation
3,266.0000
3,266.0000
13,654.0000
14,762.0000
14,009.0000
Net Income from Continuing Operation Net Minority Interest
8,275.0000
8,275.0000
-2,586.0000
741.0000
-13,300.0000
Total Unusual Items Excluding Goodwill
-2,379.0000
--
-1,092.0000
--
-12,341.0000
Total Unusual Items
-2,379.0000
--
-1,092.0000
--
-12,341.0000
Normalized EBITDA
14,278.0000
14,278.0000
15,730.0000
19,263.0000
11,601.0000
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
0.0002
Tax Effect of Unusual Items
--
--
-327.6000
--
-2,924.1727
3/31/2020 - 12/4/2014
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