Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
4.1150
+0.0450
+(1.11%)
At close: 7:30:41 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
63,524,331
55,617,933
49,268,561
36,136,423
16,257,933
Cost of Revenue
58,545,334
52,566,137
44,124,568
29,314,990
14,384,514
Gross Profit
4,978,997
3,051,796
5,143,993
6,821,433
1,873,419
Operating Expense
27,051,589
25,706,980
20,784,652
11,317,736
6,481,064
Operating Income
-22,072,592
-22,655,184
-15,640,659
-4,496,303
-4,607,645
Net Non Operating Interest Income Expense
1,770,157
1,806,488
1,025,503
274,423
-259,111
Other Income Expense
390,905
389,778
233,155
247,196
-430,958
Pretax Income
-19,911,530
-20,458,918
-14,382,001
-3,974,684
-5,297,714
Tax Provision
243,499
260,835
55,103
42,265
6,368
Net Income Common Stockholders
-20,605,690
-21,146,967
-14,559,445
-10,572,309
-5,610,790
Diluted NI Available to Com Stockholders
-20,605,690
-21,146,967
-14,559,445
-10,572,309
-5,610,790
Basic EPS
-10.89
-12.44
-8.89
-6.72
-4.74
Diluted EPS
-10.89
-12.44
-8.89
-6.72
-4.74
Basic Average Shares
1,898,276.1070
1,700,203.8860
1,636,999.2800
1,572,702.1120
1,182,660.9480
Diluted Average Shares
1,898,276.1070
1,700,203.8860
1,636,999.2800
1,572,702.1120
1,182,660.9480
Total Operating Income as Reported
-22,072,592
-22,655,184
-15,640,659
-4,496,303
-4,607,645
Rent Expense Supplemental
--
1,683,929
1,336,575
845,512
498,601
Total Expenses
85,596,923
78,273,117
64,909,220
40,632,726
20,865,578
Net Income from Continuing & Discontinued Operation
-20,605,690
-21,146,967
-14,559,445
-10,572,309
-5,610,790
Normalized Income
-20,724,840.2500
-21,274,611.7500
-14,663,194
-10,572,309
-5,610,790
Interest Income
2,369,600
2,210,018
1,358,719
911,833
166,904
Interest Expense
599,443
403,530
333,216
637,410
426,015
Net Interest Income
1,770,157
1,806,488
1,025,503
274,423
-259,111
EBIT
-19,312,087
-20,055,388
-14,048,785
-3,337,274
-4,871,699
EBITDA
-19,312,087
-15,147,947
-10,054,730
-985,360
-3,325,978
Reconciled Cost of Revenue
58,545,334
48,331,365
40,614,876
27,300,784
13,164,271
Reconciled Depreciation
--
4,907,441
3,994,055
2,351,914
1,545,721
Net Income from Continuing Operation Net Minority Interest
-20,605,690
-21,146,967
-14,559,445
-10,572,309
-5,610,790
Total Unusual Items Excluding Goodwill
158,867
170,193
138,332
--
--
Total Unusual Items
158,867
170,193
138,332
--
--
Normalized EBITDA
-19,470,954
-15,318,140
-10,193,062
-985,360
-3,325,978
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
39,716.7500
42,548.2500
34,583
--
--
12/31/2020 - 2/7/2019
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