18.67
-0.04
(-0.21%)
As of 1:28:04 PM GMT+3. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
280,459.99
361,499.13
322,920.89
95,651.71
71,378.44
Cost of Revenue
286,692.78
311,027.14
276,970.53
77,814.41
44,741.72
Gross Profit
-6,232.79
50,471.99
45,950.37
17,837.30
26,636.72
Operating Expense
60,689.66
66,420.30
39,365.96
17,494.53
9,144.21
Operating Income
-66,922.45
-15,948.31
6,584.41
342.77
17,492.51
Net Non Operating Interest Income Expense
39,115.69
41,738.27
31,556.53
5,480.99
-811.04
Pretax Income
-64,662.28
-58,076.35
-105,289.02
11,637.97
16,082.40
Tax Provision
-4,281.23
7,791.35
17,679.09
1,128.72
3,726.00
Net Income Common Stockholders
-60,381.05
-65,867.70
-122,968.11
10,509.26
12,356.40
Diluted NI Available to Com Stockholders
-60,381.05
-65,867.70
-122,968.11
10,509.26
12,356.40
Basic EPS
-0.97
-0.72
-1.92
0.11
0.23
Diluted EPS
-0.97
-0.72
-1.92
0.11
0.23
Basic Average Shares
91,115.39
91,115.39
64,000.00
97,173.08
53,630.91
Diluted Average Shares
163,000.00
91,115.39
64,000.00
97,173.08
53,630.91
Total Operating Income as Reported
-61,040.26
-10,066.12
9,969.68
-2,452.39
--
Rent Expense Supplemental
41,490.61
73,123.01
68,397.62
19,181.28
10,300.18
Total Expenses
347,382.44
377,447.45
316,336.48
95,308.94
53,885.92
Net Income from Continuing & Discontinued Operation
-60,381.05
-65,867.70
-122,968.11
10,509.26
12,356.40
Normalized Income
-78,057.43
-80,064.97
-138,849.91
8,735.08
12,249.95
Interest Income
55,247.31
45,942.98
34,458.91
6,841.59
617.02
Interest Expense
16,131.62
4,204.71
2,902.38
1,360.60
1,428.05
Net Interest Income
39,115.69
41,738.27
31,556.53
5,480.99
-811.04
EBIT
-48,530.66
-53,871.63
-102,386.64
12,998.57
17,510.45
EBITDA
-7,297.61
-30,067.53
-82,886.25
16,067.81
19,393.65
Reconciled Cost of Revenue
286,692.78
311,027.14
276,970.53
77,814.41
44,741.72
Reconciled Depreciation
41,233.06
23,804.10
19,500.39
3,069.24
1,883.20
Net Income from Continuing Operation Net Minority Interest
-60,381.05
-65,867.70
-122,968.11
10,509.26
12,356.40
Total Unusual Items Excluding Goodwill
18,929.70
18,929.70
20,625.71
1,964.72
138.55
Total Unusual Items
18,929.70
18,929.70
20,625.71
1,964.72
138.55
Normalized EBITDA
-26,227.30
-48,997.23
-103,511.96
14,103.09
19,255.11
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
1,253.32
4,732.42
4,743.91
190.55
32.10
12/31/2020 - 11/3/2021
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
PBSFY ProSiebenSat.1 Media SE
1.3800
-0.72%
EMMS Emmis Corporation
3.2500
0.00%
TVTODAY.NS T.V. Today Network Limited
186.52
+0.81%
BBGI Beasley Broadcast Group, Inc.
8.12
+4.24%
SJ Scienjoy Holding Corporation
0.8800
+7.32%
LPTV Loop Media, Inc.
0.0430
+2.38%
CMLS Cumulus Media Inc.
0.8410
-5.51%
SALM Salem Media Group, Inc.
0.7100
-5.33%
MDIA MediaCo Holding Inc.
1.1334
+6.92%
UONE Urban One, Inc.
1.3300
-1.48%