0.8100
0.0000
(0.00%)
As of April 9 at 5:35:36 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
75,334
70,649
95,136
36,359
28,258
Cost of Revenue
34,331
38,498
45,898
13,612
5,516
Gross Profit
41,003
32,151
49,238
22,747
22,742
Operating Expense
45,192
39,977
33,943
24,236
22,818
Operating Income
-4,189
-7,826
15,295
-1,489
-76
Net Non Operating Interest Income Expense
-11,571
-10,969
-8,898
-6,331
-5,615
Pretax Income
-12,746
-16,302
8,725
-5,927
-6,528
Tax Provision
478
-552
2,463
506
2,165
Net Income Common Stockholders
-13,138
-15,684
6,309
-6,404
-8,654
Diluted NI Available to Com Stockholders
-13,138
-15,684
6,309
-6,404
-8,654
Basic EPS
-0.22
-0.26
0.11
-0.12
-0.17
Diluted EPS
-0.22
-0.26
0.11
-0.12
-0.17
Basic Average Shares
59,758
59,608
56,608
54,359
52,201
Diluted Average Shares
59,791.1980
59,608
56,608
60,000
60,000
Total Operating Income as Reported
-1,454
-5,196
16,985
-712
-142
Rent Expense Supplemental
--
24
253
--
--
Total Expenses
79,523
78,475
79,841
37,848
28,334
Net Income from Continuing & Discontinued Operation
-13,138
-15,684
6,309
-6,404
-8,654
Normalized Income
-15,082.9800
-17,579.5650
4,737.9378
-7,917.0800
-8,150.1800
Interest Income
3
465
162
125
123
Interest Expense
11,574
11,434
9,260
6,576
5,599
Net Interest Income
-11,571
-10,969
-8,898
-6,331
-5,615
EBIT
-1,172
-4,868
17,985
649
-929
EBITDA
11,341
6,176
26,934
11,319
7,382
Reconciled Cost of Revenue
34,331
38,498
45,898
13,612
5,516
Reconciled Depreciation
12,513
11,044
8,949
10,670
8,311
Net Income from Continuing Operation Net Minority Interest
-13,138
-15,684
6,309
-6,404
-8,654
Total Unusual Items Excluding Goodwill
2,462
1,962
2,189
1,868
-622
Total Unusual Items
2,462
1,962
2,189
1,868
-622
Normalized EBITDA
8,879
4,214
24,745
9,451
8,004
Tax Rate for Calcs
0.0002
0
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
517.0200
66.4350
617.9378
354.9200
-118.1800
12/31/2020 - 12/8/2022
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