0.2400
+0.0220
+(10.09%)
At close: January 17 at 5:29:36 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
165,603.0000
117,608.0000
167,816.0000
132,912.0000
137,025.0000
Cost of Revenue
95,046.0000
60,356.0000
90,087.0000
76,010.0000
78,056.0000
Gross Profit
70,557.0000
57,252.0000
77,729.0000
56,902.0000
58,969.0000
Operating Expense
84,210.0000
81,398.0000
90,905.0000
61,910.0000
64,412.0000
Operating Income
-13,653.0000
-24,146.0000
-13,176.0000
-5,008.0000
-5,443.0000
Net Non Operating Interest Income Expense
-4,874.0000
-3,306.0000
-2,383.0000
-2,056.0000
-1,890.0000
Pretax Income
-14,446.0000
-27,596.0000
-18,565.0000
-9,601.0000
-7,259.0000
Tax Provision
4,464.0000
3,573.0000
-3,277.0000
535.0000
-20.0000
Net Income Common Stockholders
-18,910.0000
-31,169.0000
-15,288.0000
-10,136.0000
-7,239.0000
Diluted NI Available to Com Stockholders
-18,910.0000
-31,169.0000
-15,288.0000
-10,136.0000
-7,239.0000
Basic EPS
-0.20
-0.20
-0.10
-0.10
-0.09
Diluted EPS
-0.20
-0.20
-0.10
-0.10
-0.09
Basic Average Shares
222,513.0390
157,014.6530
157,014.6530
97,835.8990
97,835.8990
Diluted Average Shares
223,450.5390
160,764.6530
160,764.6530
101,461.6320
101,461.6320
Total Operating Income as Reported
39,007.0000
24,290.0000
13,415.0000
-6,558.0000
-5,369.0000
Total Expenses
179,256.0000
141,754.0000
180,992.0000
137,920.0000
142,468.0000
Net Income from Continuing & Discontinued Operation
-18,910.0000
-31,169.0000
-15,288.0000
-10,136.0000
-7,239.0000
Normalized Income
-22,279.7360
-31,114.2140
-12,978.1244
-9,037.8980
-7,231.0220
Interest Income
208.0000
317.0000
40.0000
--
--
Interest Expense
5,082.0000
3,623.0000
2,423.0000
2,056.0000
1,890.0000
Net Interest Income
-4,874.0000
-3,306.0000
-2,383.0000
-2,056.0000
-1,890.0000
EBIT
-9,364.0000
-23,973.0000
-16,142.0000
-7,545.0000
-5,369.0000
EBITDA
10,898.0000
3,507.0000
1,786.0000
247.0000
2,960.0000
Reconciled Cost of Revenue
95,046.0000
60,356.0000
90,087.0000
76,010.0000
78,056.0000
Reconciled Depreciation
20,262.0000
27,480.0000
17,928.0000
7,792.0000
8,329.0000
Net Income from Continuing Operation Net Minority Interest
-18,910.0000
-31,169.0000
-15,288.0000
-10,136.0000
-7,239.0000
Total Unusual Items Excluding Goodwill
4,244.0000
-69.0000
-2,805.0000
-1,383.0000
-8.0000
Total Unusual Items
4,244.0000
-69.0000
-2,805.0000
-1,383.0000
-8.0000
Normalized EBITDA
6,654.0000
3,576.0000
4,591.0000
1,630.0000
2,968.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0000
Tax Effect of Unusual Items
874.2640
-14.2140
-495.1244
-284.8980
-0.0220
12/31/2020 - 5/18/2010
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