0.5950
+0.0150
+(2.59%)
At close: April 17 at 7:30:42 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
10,290,000
10,290,000
8,112,000
4,198,000
3,461,000
Cost of Revenue
6,344,000
6,344,000
4,897,000
2,318,000
1,872,000
Gross Profit
3,946,000
3,946,000
3,215,000
1,880,000
1,589,000
Operating Expense
3,186,000
3,186,000
2,637,000
1,933,000
1,694,000
Operating Income
760,000
760,000
578,000
-53,000
-105,000
Net Non Operating Interest Income Expense
-904,000
-904,000
-436,000
-224,000
-132,000
Pretax Income
-829,000
-829,000
287,000
-468,000
-282,000
Tax Provision
164,000
164,000
139,000
17,000
37,000
Net Income Common Stockholders
-943,000
-943,000
146,000
-488,000
-120,000
Diluted NI Available to Com Stockholders
-943,000
-943,000
146,000
-488,000
-120,000
Basic EPS
-0.24
-0.57
0.09
-0.30
-0.07
Diluted EPS
-0.24
-0.57
0.09
-0.30
-0.07
Basic Average Shares
1,649,500
1,659,000
1,649,000
1,649,000
1,649,000
Diluted Average Shares
1,649,500
1,659,000
1,649,000
1,649,000
1,649,000
Total Operating Income as Reported
760,000
760,000
578,000
-53,000
-105,000
Rent Expense Supplemental
524,000
524,000
492,000
370,000
373,000
Total Expenses
9,530,000
9,530,000
7,534,000
4,251,000
3,566,000
Net Income from Continuing & Discontinued Operation
-943,000
-943,000
146,000
-488,000
-120,000
Normalized Income
-936,320
-936,320
26,595
-509,710
464,500
Interest Income
28,000
28,000
21,000
6,000
4,000
Interest Expense
900,000
900,000
424,000
183,000
91,000
Net Interest Income
-904,000
-904,000
-436,000
-224,000
-132,000
EBIT
71,000
71,000
711,000
-285,000
-191,000
EBITDA
757,000
757,000
1,231,000
167,000
308,000
Reconciled Cost of Revenue
6,344,000
6,344,000
4,897,000
2,318,000
1,872,000
Reconciled Depreciation
686,000
686,000
520,000
452,000
499,000
Net Income from Continuing Operation Net Minority Interest
-943,000
-943,000
146,000
-488,000
-120,000
Total Unusual Items Excluding Goodwill
-8,000
-8,000
143,000
26,000
-700,000
Total Unusual Items
-8,000
-8,000
143,000
26,000
-700,000
Normalized EBITDA
765,000
765,000
1,088,000
141,000
1,008,000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,320
-1,320
23,595
4,290
-115,500
12/31/2021 - 12/23/2024
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