129.85
-0.65
(-0.49%)
As of 1:31:33 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
139,206
139,206
121,019
69,839
57,690
Cost of Revenue
55,887
55,887
52,790
33,898
35,763
Gross Profit
83,319
83,319
68,229
35,941
21,926
Operating Expense
65,414
65,414
51,134
25,193
16,082
Operating Income
17,905
17,905
17,095
10,748
5,844
Net Non Operating Interest Income Expense
-7,378
-7,378
-5,734
-235
-292
Pretax Income
9,205
9,205
4,960
10,038
5,775
Tax Provision
1,921
1,921
1,973
1,912
1,542
Net Income Common Stockholders
7,284
7,284
2,987
8,126
4,233
Diluted NI Available to Com Stockholders
7,284
7,284
2,987
8,126
4,233
Basic EPS
0.04
--
0.02
0.07
0.04
Diluted EPS
0.04
--
0.02
0.07
0.04
Basic Average Shares
192,471.90
--
173,090.69
122,126.35
95,767.86
Diluted Average Shares
194,703.03
--
175,331.85
124,169.20
98,368.50
Total Operating Income as Reported
16,969
16,969
10,840
10,273
5,844
Total Expenses
121,301
121,301
103,924
59,091
51,845
Net Income from Continuing & Discontinued Operation
7,284
7,284
2,987
8,126
4,233
Normalized Income
8,024.67
8,024.67
6,753.87
8,510.75
4,233
Interest Expense
7,378
7,378
5,734
235
292
Net Interest Income
-7,378
-7,378
-5,734
-235
-292
EBIT
16,583
16,583
10,694
10,273
6,067
EBITDA
32,811
32,811
23,011
14,247
8,015
Reconciled Cost of Revenue
55,887
55,887
52,790
33,898
35,763
Reconciled Depreciation
16,228
16,228
12,317
3,974
1,948
Net Income from Continuing Operation Net Minority Interest
7,284
7,284
2,987
8,126
4,233
Total Unusual Items Excluding Goodwill
-936
-936
-6,255
-475
223
Total Unusual Items
-936
-936
-6,255
-475
223
Normalized EBITDA
33,747
33,747
29,266
14,722
8,015
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-195.33
-195.33
-2,488.13
-90.25
--
12/31/2021 - 8/5/2016
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