0.1770
-0.0055
(-3.01%)
As of 4:03:13 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
996,649
996,649
837,616
827,449
703,082
Cost of Revenue
840,379
840,379
674,159
617,309
509,630
Gross Profit
156,270
156,270
163,457
210,140
193,452
Operating Expense
189,771
189,771
170,785
178,556
155,738
Operating Income
-33,501
-33,501
-7,328
31,584
37,714
Net Non Operating Interest Income Expense
-19,933
-19,933
-19,969
-10,021
-11,334
Pretax Income
-53,556
-53,556
-30,240
15,308
35,529
Tax Provision
986
986
4,086
9,040
-25,795
Net Income Common Stockholders
-28,325
-28,325
-17,976
2,707
30,863
Diluted NI Available to Com Stockholders
-28,325
-28,325
-17,976
2,707
30,863
Basic EPS
-0.05
-0.05
-0.04
0.01
0.06
Diluted EPS
-0.05
-0.05
-0.04
0.01
0.06
Basic Average Shares
566,500
566,500
449,400
500,000.0040
500,000.0040
Diluted Average Shares
566,500
566,500
449,400
500,000.0040
500,000.0040
Total Operating Income as Reported
-33,501
-33,501
-7,328
25,290
46,509
Total Expenses
1,030,150
1,030,150
844,944
795,865
665,368
Net Income from Continuing & Discontinued Operation
-28,325
-28,325
-17,976
2,707
30,863
Normalized Income
-27,614
-27,614
-16,968.7500
6,453.2500
30,136.5000
Interest Income
269
269
446
131
486
Interest Expense
20,202
20,202
20,415
9,998
10,019
Net Interest Income
-19,933
-19,933
-19,969
-10,021
-11,334
EBIT
-33,354
-33,354
-9,825
25,306
45,548
EBITDA
-23,185
-23,185
223
35,337
55,678
Reconciled Cost of Revenue
840,379
840,379
674,159
617,309
509,630
Reconciled Depreciation
10,169
10,169
10,048
10,031
10,130
Net Income from Continuing Operation Net Minority Interest
-28,325
-28,325
-17,976
2,707
30,863
Total Unusual Items Excluding Goodwill
-948
-948
-1,343
-4,995
8,102
Total Unusual Items
-948
-948
-1,343
-4,995
13,452
Normalized EBITDA
-22,237
-22,237
1,566
40,332
42,226
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-237
-237
-335.7500
-1,248.7500
2,025.5000
12/31/2021 - 1/2/2002
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