Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
38.60
-0.80
(-2.03%)
At close: March 6 at 9:52:22 PM GMT+1
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
371,484
371,484
304,518
228,305
112,643
Cost of Revenue
92,327
92,327
81,881
79,707
22,768
Gross Profit
279,157
279,157
222,637
148,598
89,875
Operating Expense
287,133
287,133
252,620
243,009
122,137
Operating Income
-7,976
-7,976
-29,983
-94,411
-32,262
Net Non Operating Interest Income Expense
-274.05
--
--
--
--
Other Income Expense
3,350
3,350
2,428
3,094
-1,422
Pretax Income
-4,626
-4,626
-27,555
-91,317
-33,684
Tax Provision
-71
-71
616
312
-127
Net Income Common Stockholders
-4,555
-4,555
-28,171
-91,629
-33,557
Average Dilution Earnings
--
--
--
-2,566
--
Diluted NI Available to Com Stockholders
-4,555
-4,555
-28,171
-94,195
-33,557
Basic EPS
-0.22
--
-0.42
-1.47
-0.65
Diluted EPS
-0.22
--
-0.42
-1.50
-0.65
Basic Average Shares
70,346.76
--
66,748.54
62,209.55
51,656.20
Diluted Average Shares
70,346.76
--
66,748.54
62,839.59
51,656.20
Total Operating Income as Reported
-7,976
-7,976
-29,983
-94,411
-32,262
Total Expenses
379,460
379,460
334,501
322,716
144,905
Net Income from Continuing & Discontinued Operation
-4,555
-4,555
-28,171
-91,629
-33,557
Normalized Income
-9,021.84
-9,021.84
-27,387
-94,710
-32,317.69
Interest Expense
274.05
--
--
--
--
Net Interest Income
-274.05
--
--
--
--
EBIT
-7,976
-7,976
-29,983
-94,411
-32,262
EBITDA
2,133
2,133
-20,000
-85,212
-31,386
Reconciled Cost of Revenue
92,327
92,327
81,881
79,707
22,768
Reconciled Depreciation
10,109
10,109
9,983
9,199
876
Net Income from Continuing Operation Net Minority Interest
-4,555
-4,555
-28,171
-91,629
-33,557
Total Unusual Items Excluding Goodwill
4,558
4,558
-800
3,081
-1,244
Total Unusual Items
4,558
4,558
-800
3,081
-1,244
Normalized EBITDA
-2,425
-2,425
-19,200
-88,293
-30,142
Tax Rate for Calcs
0
0
0
--
0
Tax Effect of Unusual Items
91.16
91.16
-16
--
-4.69
12/31/2021 - 6/18/2024
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