0.4800
0.0000
(0.00%)
At close: January 17 at 4:25:09 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
85,151.0000
85,151.0000
46,708.0000
23,363.1880
225.0000
Cost of Revenue
49,869.1510
63,189.0000
48,488.0000
20,337.4220
407.0000
Gross Profit
35,281.8490
21,962.0000
-1,780.0000
3,025.7660
-182.0000
Operating Expense
124,714.5730
102,349.0000
31,324.0000
21,220.6840
8,291.0000
Operating Income
-89,432.7240
-80,387.0000
-33,104.0000
-18,194.9180
-8,473.0000
Net Non Operating Interest Income Expense
-7,261.4030
-6,743.0000
-448.0000
-2,002.5500
79.0000
Pretax Income
-96,693.1280
-87,129.0000
-33,554.0000
-20,282.2460
-12,428.0000
Tax Provision
-583.1260
-806.0000
-1,817.0000
-656.6530
--
Net Income Common Stockholders
-96,111.0020
-86,324.0000
-31,737.0000
-19,625.5930
-12,428.0000
Diluted NI Available to Com Stockholders
-96,111.0020
-86,324.0000
-31,737.0000
-19,625.5930
-12,428.0000
Basic EPS
-0.47
-0.48
-0.24
-0.16
-0.11
Diluted EPS
-0.47
-0.48
-0.24
-0.16
-0.11
Basic Average Shares
209,822.1560
180,066.9140
130,264.7080
119,302.4830
109,668.7290
Diluted Average Shares
209,822.1560
180,066.9140
130,264.7080
119,302.4830
109,668.7290
Total Operating Income as Reported
--
-80,387.0000
-33,105.0000
-18,194.9180
-8,474.0000
Total Expenses
174,583.7240
165,538.0000
79,812.0000
41,558.1060
8,698.0000
Net Income from Continuing & Discontinued Operation
-96,111.0020
-86,324.0000
-31,737.0000
-19,625.5930
-12,428.0000
Normalized Income
-96,111.0020
-86,324.0000
-31,737.0000
-19,543.5598
-8,395.0000
Interest Income
726.7940
790.0000
429.0000
--
9.0000
Interest Expense
3,937.7920
2,697.0000
847.0000
2,022.5370
39.0000
Net Interest Income
-7,261.4030
-6,743.0000
-448.0000
-2,002.5500
79.0000
EBIT
-92,755.3360
-84,432.0000
-32,707.0000
-18,259.7090
-12,389.0000
EBITDA
-27,597.8110
-20,458.0000
-14,299.0000
-7,665.1120
-8,356.0660
Reconciled Cost of Revenue
49,869.1510
63,189.0000
48,488.0000
20,337.4220
407.0000
Reconciled Depreciation
65,157.5250
63,974.0000
18,408.0000
10,594.5970
4,032.9340
Net Income from Continuing Operation Net Minority Interest
-96,111.0020
-86,324.0000
-31,737.0000
-19,625.5930
-12,428.0000
Total Unusual Items Excluding Goodwill
--
--
--
-84.7780
-4,033.0000
Total Unusual Items
--
--
--
-84.7780
-4,033.0000
Normalized EBITDA
-27,597.8110
-20,458.0000
-14,299.0000
-7,580.3340
-4,323.0660
Tax Rate for Calcs
0.0000
0.0000
0.0001
0.0000
--
Tax Effect of Unusual Items
--
--
--
-2.7448
--
12/31/2020 - 11/27/2020
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
9EI.BE Sprinklr Inc
8.31
-0.53%
2NP.SG Spyrosoft SA
100.50
0.00%
APP.MX AppLovin Corporation
7,145.00
+5.07%
BS81.MU Bentley Systems Inc
44.80
0.00%
Z421.F Planisware SAS
25.80
0.00%
AKX.HA Ansys Inc
339.00
+0.68%
8A2.SG Altair Engineering Inc
107.00
0.00%
2NP.F Spyrosoft Spólka Akcyjna
101.00
-1.94%
0258.KL Agmo Holdings Berhad
0.4900
-2.00%
D1DG34.SA Datadog, Inc.
84.25
+3.15%