1.0840
+0.0096
+(0.89%)
At close: April 17 at 5:35:10 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
281,105
304,827
306,957
241,994
142,455
Cost of Revenue
230,833
247,167
243,759
193,347
112,056
Gross Profit
50,272
57,660
63,198
48,647
30,399
Operating Expense
69,598
73,184
68,731
50,553
35,783
Operating Income
-19,326
-15,524
-5,533
-1,906
-5,384
Net Non Operating Interest Income Expense
-10,979
-10,186
-6,501
-4,127
-3,012
Pretax Income
-33,972
-29,818
-13,882
1,710
-11,391
Tax Provision
1,185
6,621
385
1,208
-3,541
Net Income Common Stockholders
-33,102
-35,169
-14,281
-1,020
-7,662
Diluted NI Available to Com Stockholders
-33,102
-35,169
-14,281
-1,020
-7,662
Basic EPS
-1.47
-1.56
-0.64
-0.08
-0.63
Diluted EPS
-1.47
-1.56
-0.64
-0.08
-0.63
Basic Average Shares
22,500
22,500
22,500
12,148.4370
12,148.4370
Diluted Average Shares
22,500
22,500
22,500
12,148.4370
12,148.4370
Total Operating Income as Reported
-20,419
-16,617
-6,033
-3,002
-5,541
Total Expenses
300,431
320,351
312,490
243,900
147,839
Net Income from Continuing & Discontinued Operation
-33,102
-35,169
-14,281
-1,020
-7,662
Normalized Income
-31,588.8400
-33,371.6000
-13,736.0800
-187.0400
-7,553.8049
Interest Income
125
262
25
23
15
Interest Expense
10,731
10,075
5,157
3,032
2,552
Net Interest Income
-10,979
-10,186
-6,501
-4,127
-3,012
EBIT
-23,241
-19,743
-8,725
4,742
-8,839
EBITDA
-7,529
-3,037
8,352
20,359
3,354
Reconciled Cost of Revenue
230,833
247,167
243,759
193,347
112,056
Reconciled Depreciation
15,712
16,706
17,077
15,617
12,193
Net Income from Continuing Operation Net Minority Interest
-33,102
-35,169
-14,281
-1,020
-7,662
Total Unusual Items Excluding Goodwill
-1,991
-2,365
-717
-1,096
-157
Total Unusual Items
-1,991
-2,365
-717
-1,096
-157
Normalized EBITDA
-5,538
-672
9,069
21,455
3,511
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-477.8400
-567.6000
-172.0800
-263.0400
-48.8049
12/31/2020 - 6/26/2007
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