392.75
-15.50
(-3.80%)
At close: April 18 at 6:09:47 PM GMT+3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
33,885,780
33,885,780
39,327,185
17,818,972
4,508,874
Cost of Revenue
28,366,780
28,366,780
30,221,430
13,772,811
2,792,189
Gross Profit
5,519,000
5,519,000
9,105,755
4,046,161
1,716,685
Operating Expense
7,698,443
7,698,443
7,861,092
2,958,213
763,473
Operating Income
-2,179,443
-2,179,443
1,244,663
1,087,948
953,212
Net Non Operating Interest Income Expense
-5,290,451
-5,290,451
-2,935,039
-1,159,152
-230,244
Pretax Income
-2,988,166
-2,988,166
2,105,071
2,171,586
904,546
Tax Provision
116,263
116,263
-736,250
153,506
-136,978
Net Income Common Stockholders
-3,104,429
-3,104,429
2,841,321
2,018,080
1,041,524
Diluted NI Available to Com Stockholders
-3,104,429
-3,104,429
2,841,321
2,018,080
1,041,524
Basic EPS
-1.60
-25.87
35.27
16.82
8.68
Diluted EPS
-1.60
-25.87
35.27
16.82
8.68
Basic Average Shares
159,560.44
120,000
120,000
120,000
120,000
Diluted Average Shares
4,097,900.55
120,000
120,000
120,000
120,000
Total Operating Income as Reported
-702,304
-702,304
3,597,987
1,281,688
1,075,538
Total Expenses
36,065,223
36,065,223
38,082,522
16,731,024
3,555,662
Net Income from Continuing & Discontinued Operation
-3,104,429
-3,104,429
2,841,321
2,018,080
1,041,524
Normalized Income
-2,973,857
-2,973,857
2,885,489.25
2,019,809.45
1,018,888.80
Interest Income
1,784,601
1,784,601
2,395,033
151,731
31,490
Interest Expense
7,075,052
7,075,052
5,294,009
1,298,207
257,996
Net Interest Income
-5,290,451
-5,290,451
-2,935,039
-1,159,152
-230,244
EBIT
4,086,886
4,086,886
7,399,080
3,469,793
1,162,542
EBITDA
5,604,294
5,604,294
8,714,976
4,159,252
1,267,690
Reconciled Cost of Revenue
28,366,780
28,366,780
30,221,430
13,772,811
2,792,189
Reconciled Depreciation
1,517,408
1,517,408
1,315,896
689,459
105,148
Net Income from Continuing Operation Net Minority Interest
-3,104,429
-3,104,429
2,841,321
2,018,080
1,041,524
Total Unusual Items Excluding Goodwill
-174,096
-174,096
-58,891
-1,861
28,294
Total Unusual Items
-174,096
-174,096
-58,891
-1,861
28,294
Normalized EBITDA
5,778,390
5,778,390
8,773,867
4,161,113
1,239,396
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-43,524
-43,524
-14,722.75
-131.55
5,658.80
12/31/2021 - 5/10/2000
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