0.3700
0.0000
(0.00%)
As of 8:03:15 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
118,651.0000
121,224.0000
137,764.0000
96,678.0000
49,764.0000
Cost of Revenue
68,137.0000
72,435.0000
82,966.0000
60,161.0000
29,570.0000
Gross Profit
50,514.0000
48,789.0000
54,798.0000
36,517.0000
20,194.0000
Operating Expense
47,358.0000
49,587.0000
52,620.0000
36,350.0000
17,538.0000
Operating Income
3,156.0000
-798.0000
2,178.0000
167.0000
2,656.0000
Net Non Operating Interest Income Expense
-5,814.0000
-6,759.0000
-4,620.0000
-3,437.0000
-3,502.0000
Other Income Expense
-4,291.0000
-4,040.0000
-8,228.0000
-15,741.0000
-9,180.0000
Pretax Income
-6,949.0000
-11,597.0000
-10,670.0000
-19,011.0000
-10,026.0000
Tax Provision
310.0000
1,204.0000
204.0000
-2,208.0000
-118.0000
Net Income Common Stockholders
-70,800.0000
-91,202.0000
-8,372.0000
-16,315.0000
-10,189.0000
Diluted NI Available to Com Stockholders
-70,800.0000
-91,202.0000
-8,372.0000
-16,315.0000
-10,189.0000
Basic EPS
-0.18
-0.24
-0.03
-0.06
-0.07
Diluted EPS
-0.18
-0.24
-0.03
-0.06
-0.07
Basic Average Shares
345,815.6810
377,295.9650
361,002.1130
283,293.3870
150,666.9200
Diluted Average Shares
345,815.6810
377,295.9650
361,002.1130
283,293.3870
150,666.9200
Total Expenses
115,495.0000
122,022.0000
135,586.0000
96,511.0000
47,108.0000
Net Income from Continuing & Discontinued Operation
-70,800.0000
-91,202.0000
-8,372.0000
-16,315.0000
-10,189.0000
Normalized Income
-3,290.6000
-9,278.6000
-3,718.7249
-2,402.2115
-1,117.0431
Interest Expense
5,340.0000
6,591.0000
4,473.0000
3,298.0000
3,502.0000
Net Interest Income
-5,814.0000
-6,759.0000
-4,620.0000
-3,437.0000
-3,502.0000
EBIT
-1,609.0000
-5,006.0000
-6,197.0000
-15,713.0000
-6,524.0000
EBITDA
9,321.0000
13,466.0000
13,044.0000
-3,269.0000
-1,686.0000
Reconciled Cost of Revenue
65,741.0000
62,806.0000
73,270.0000
60,161.0000
29,570.0000
Reconciled Depreciation
10,930.0000
18,472.0000
19,241.0000
12,444.0000
4,838.0000
Net Income from Continuing Operation Net Minority Interest
-6,983.0000
-11,717.0000
-9,968.0000
-16,315.0000
-10,189.0000
Total Unusual Items Excluding Goodwill
-4,344.0000
-4,064.0000
-8,469.0000
-15,741.0000
-9,180.0000
Total Unusual Items
-4,344.0000
-4,064.0000
-8,469.0000
-15,741.0000
-9,180.0000
Normalized EBITDA
13,665.0000
17,530.0000
21,513.0000
12,472.0000
7,494.0000
Tax Rate for Calcs
0.0002
0.0004
0.0003
0.0001
0.0000
Tax Effect of Unusual Items
-651.6000
-1,625.6000
-2,219.7249
-1,828.2115
-108.0431
12/31/2020 - 4/29/2021
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