1.9940
+0.2740
+(15.93%)
As of 9:16:55 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
166,332
166,332
171,293
157,704
125,582
Cost of Revenue
126,469
126,469
139,678
117,096
96,630
Gross Profit
39,863
39,863
31,615
40,608
28,952
Operating Expense
48,375
48,375
34,903
40,678
37,999
Operating Income
-8,512
-8,512
-3,288
-70
-9,047
Net Non Operating Interest Income Expense
-6,500
-6,500
-5,570
-3,827
-3,742
Pretax Income
-17,704
-17,704
-9,019
-4,704
-14,117
Tax Provision
-6,461
-6,461
-5,647
-3,210
-9,814
Net Income Common Stockholders
-11,971
-11,971
-4,385
-1,534
-4,079
Diluted NI Available to Com Stockholders
-11,971
-11,971
-4,385
-1,534
-4,079
Basic EPS
-0.24
-0.24
-0.09
-0.03
-0.09
Diluted EPS
-0.24
-0.24
-0.09
-0.03
-0.09
Basic Average Shares
53,866.2740
53,866.2740
48,420.7000
47,296.0520
47,296.0520
Diluted Average Shares
56,162.9580
56,162.9580
57,215.0400
57,215.0400
57,215.0400
Total Operating Income as Reported
-11,204
-11,204
-3,448
-881
-10,662
Total Expenses
174,844
174,844
174,581
157,774
134,629
Net Income from Continuing & Discontinued Operation
-11,971
-11,971
-4,385
-1,534
-4,079
Normalized Income
-9,081.4340
-9,081.4340
-3,193.4000
-917.6400
-2,851.6000
Interest Income
3,215
3,215
633
753
416
Interest Expense
9,715
9,715
6,203
4,580
4,158
Net Interest Income
-6,500
-6,500
-5,570
-3,827
-3,742
EBIT
-7,989
-7,989
-2,816
-124
-9,959
EBITDA
18,782
18,782
18,845
20,508
2,342
Reconciled Cost of Revenue
126,469
126,469
139,678
117,096
96,630
Reconciled Depreciation
26,771
26,771
21,661
20,632
12,301
Net Income from Continuing Operation Net Minority Interest
-10,791
-10,791
-3,315
-1,534
-4,079
Total Unusual Items Excluding Goodwill
-2,692
-2,692
-160
-811
-1,615
Total Unusual Items
-2,692
-2,692
-160
-811
-1,615
Normalized EBITDA
21,474
21,474
19,005
21,319
3,957
Tax Rate for Calcs
0.0004
0.0004
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-982.4340
-982.4340
-38.4000
-194.6400
-387.6000
12/31/2020 - 8/3/2020
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