10.75
-0.70
(-6.11%)
At close: 4:19:40 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
15,301,000
15,301,000
15,541,000
14,299,000
10,903,000
Cost of Revenue
13,211,000
13,211,000
13,650,000
12,824,000
9,581,000
Gross Profit
2,090,000
2,090,000
1,891,000
1,475,000
1,322,000
Operating Expense
2,157,000
2,157,000
1,794,000
1,469,000
953,000
Operating Income
-67,000
-67,000
97,000
6,000
369,000
Net Non Operating Interest Income Expense
-169,000
-169,000
-165,100
-108,900
-25,420
Pretax Income
-236,000
-236,000
-1,050,000
-98,000
347,000
Tax Provision
-44,000
-44,000
-11,000
-56,000
48,000
Net Income Common Stockholders
-192,000
-192,000
-1,038,000
-32,000
-1,696,000
Diluted NI Available to Com Stockholders
-192,000
-192,000
-1,038,000
-32,000
-1,696,000
Basic EPS
-1.10
-1.10
-5.92
-0.31
-23.34
Diluted EPS
-1.10
-1.10
-5.92
-0.31
-23.34
Basic Average Shares
175,341.16
175,341.16
175,337.22
104,714.66
72,656.12
Diluted Average Shares
175,341.16
175,341.16
175,337.22
104,714.66
72,656.12
Total Operating Income as Reported
-67,000
-67,000
-885,000
6,000
369,000
Total Expenses
15,368,000
15,368,000
15,444,000
14,293,000
10,534,000
Net Income from Continuing & Discontinued Operation
-192,000
-192,000
-1,038,000
-32,000
300,000
Normalized Income
-192,000
-192,000
-65,813
-42,000
300,000
Interest Income
--
--
8,600
2,000
2,930
Interest Expense
--
--
135,300
100,600
28,160
Net Interest Income
-169,000
-169,000
-165,100
-108,900
-25,420
EBIT
-67,000
-67,000
-914,700
2,600
375,160
EBITDA
317,000
317,000
-579,700
258,600
504,160
Reconciled Cost of Revenue
13,211,000
13,211,000
13,650,000
12,824,000
9,581,000
Reconciled Depreciation
384,000
384,000
335,000
256,000
129,000
Net Income from Continuing Operation Net Minority Interest
-192,000
-192,000
-1,038,000
-42,000
300,000
Total Unusual Items Excluding Goodwill
--
--
-983,000
--
--
Total Unusual Items
--
--
-983,000
--
--
Normalized EBITDA
317,000
317,000
403,300
258,600
504,160
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
-10,813
--
--
12/31/2021 - 6/21/2021
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.
Upgrade