0.7640
+0.1000
+(15.06%)
At close: January 20 at 7:30:53 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
39,728.0000
39,728.0000
57,597.0000
52,877.0000
24,353.0000
Cost of Revenue
7,821.0000
7,821.0000
9,128.0000
7,164.0000
1,514.0000
Gross Profit
31,907.0000
31,907.0000
48,469.0000
45,713.0000
22,839.0000
Operating Expense
32,278.0000
32,278.0000
64,937.0000
55,385.0000
21,682.0000
Operating Income
-371.0000
-371.0000
-16,468.0000
-9,672.0000
1,157.0000
Net Non Operating Interest Income Expense
-3,368.0000
-3,368.0000
-7,396.0000
-1,668.0000
-655.0000
Pretax Income
-60,956.0000
-60,956.0000
-44,254.0000
-11,216.0000
284.0000
Tax Provision
13.0000
13.0000
-119.0000
-462.0000
113.0000
Net Income Common Stockholders
-60,935.0000
-60,935.0000
-44,119.0000
-10,103.0000
-594.0000
Diluted NI Available to Com Stockholders
-60,935.0000
-60,935.0000
-44,119.0000
-10,103.0000
-594.0000
Basic EPS
-0.37
-1.13
-0.82
-0.23
-0.01
Diluted EPS
-0.37
-1.13
-0.82
-0.23
-0.01
Basic Average Shares
54,815.0670
54,047.9240
54,047.9240
43,703.8530
41,053.3960
Diluted Average Shares
54,815.0670
54,047.9240
54,047.9240
43,703.8530
41,053.3960
Total Operating Income as Reported
-57,588.0000
-57,588.0000
-36,857.0000
-9,548.0000
939.0000
Rent Expense Supplemental
205.0000
205.0000
305.0000
191.0000
158.0000
Total Expenses
40,099.0000
40,099.0000
74,065.0000
62,549.0000
23,196.0000
Net Income from Continuing & Discontinued Operation
-60,935.0000
-60,935.0000
-44,119.0000
-10,103.0000
-594.0000
Normalized Income
-12,299.7000
-12,299.7000
-23,783.8292
-10,222.8511
-463.3415
Interest Income
262.0000
262.0000
80.0000
14.0000
28.0000
Interest Expense
3,630.0000
3,630.0000
7,476.0000
1,682.0000
683.0000
Net Interest Income
-3,368.0000
-3,368.0000
-7,396.0000
-1,668.0000
-655.0000
EBIT
-57,326.0000
-57,326.0000
-36,778.0000
-9,534.0000
967.0000
EBITDA
8,707.0000
8,707.0000
-13,652.0000
-4,188.0000
4,524.0000
Reconciled Cost of Revenue
7,821.0000
7,821.0000
9,128.0000
7,164.0000
1,514.0000
Reconciled Depreciation
66,033.0000
66,033.0000
23,126.0000
5,346.0000
3,557.0000
Net Income from Continuing Operation Net Minority Interest
-60,935.0000
-60,935.0000
-44,119.0000
-10,103.0000
-594.0000
Total Unusual Items Excluding Goodwill
-57,218.0000
-57,218.0000
-20,390.0000
125.0000
-217.0000
Total Unusual Items
-57,218.0000
-57,218.0000
-20,390.0000
125.0000
-217.0000
Normalized EBITDA
65,925.0000
65,925.0000
6,738.0000
-4,313.0000
4,741.0000
Tax Rate for Calcs
0.0002
0.0002
0.0000
0.0000
0.0004
Tax Effect of Unusual Items
-8,582.7000
-8,582.7000
-54.8292
5.1489
-86.3415
12/31/2020 - 7/10/2017
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