18.92
-1.38
(-6.80%)
At close: January 10 at 5:29:31 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
28,515,000.00
28,745,000.00
27,721,000.00
16,177,000.00
8,023,307.00
Cost of Revenue
18,507,000.00
18,821,000.00
18,538,000.00
12,146,000.00
5,840,047.00
Gross Profit
10,008,000.00
9,924,000.00
9,183,000.00
4,031,000.00
2,183,260.00
Operating Expense
9,017,000.00
9,067,000.00
13,665,000.00
3,476,000.00
1,526,818.00
Operating Income
991,000.00
857,000.00
-4,482,000.00
555,000.00
656,442.00
Net Non Operating Interest Income Expense
-520,000.00
-610,000.00
-342,000.00
-60,000.00
-39,254.00
Pretax Income
-5,929,000.00
-152,000.00
-4,775,000.00
1,197,000.00
379,401.00
Tax Provision
16,000.00
-194,000.00
169,000.00
289,000.00
-66,622.00
Net Income Common Stockholders
-5,944,000.00
42,000.00
-4,943,000.00
907,000.00
445,907.00
Diluted NI Available to Com Stockholders
-5,944,000.00
42,000.00
-4,943,000.00
907,000.00
445,907.00
Basic EPS
-7.05
0.05
-6.03
1.29
0.76
Diluted EPS
-7.05
0.05
-6.03
1.26
0.74
Basic Average Shares
843,556.56
841,130.41
819,116.56
700,923.80
584,945.86
Diluted Average Shares
847,842.99
845,416.84
819,116.56
716,527.45
604,135.00
Total Operating Income as Reported
--
494,000.00
-4,703,000.00
158,000.00
452,889.00
Rent Expense Supplemental
--
--
--
--
3,466.00
Total Expenses
27,524,000.00
27,888,000.00
32,203,000.00
15,622,000.00
7,366,865.00
Net Income from Continuing & Discontinued Operation
-5,944,000.00
42,000.00
-4,943,000.00
907,000.00
445,907.00
Normalized Income
-1,018,818.00
203,182.00
-4,657,954.00
1,207,390.98
640,520.14
Interest Income
38,000.00
82,000.00
84,000.00
11,000.00
3,759.00
Interest Expense
539,000.00
673,000.00
392,000.00
59,000.00
37,725.00
Net Interest Income
-520,000.00
-610,000.00
-342,000.00
-60,000.00
-39,254.00
EBIT
-5,390,000.00
521,000.00
-4,383,000.00
1,256,000.00
417,126.00
EBITDA
-2,841,000.00
3,101,000.00
3,095,000.00
1,929,000.00
679,100.00
Reconciled Cost of Revenue
18,507,000.00
18,821,000.00
18,538,000.00
12,146,000.00
5,840,047.00
Reconciled Depreciation
2,549,000.00
2,580,000.00
7,478,000.00
647,000.00
261,974.00
Net Income from Continuing Operation Net Minority Interest
-5,944,000.00
42,000.00
-4,943,000.00
907,000.00
445,907.00
Total Unusual Items Excluding Goodwill
-6,203,000.00
-203,000.00
-359,000.00
-396,000.00
-236,181.00
Total Unusual Items
-203,000.00
-203,000.00
-359,000.00
-396,000.00
-236,181.00
Normalized EBITDA
-2,638,000.00
3,304,000.00
3,454,000.00
2,325,000.00
915,281.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-1,277,818.00
-41,818.00
-73,954.00
-95,609.02
-41,567.86
12/31/2020 - 10/8/2015
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.
UpgradeRelated Tickers
TEL2-B.ST Tele2 AB (publ)
106.75
-2.78%
TELIA.ST Telia Company AB (publ)
30.28
-1.30%
TIGO Millicom International Cellular S.A.
23.84
-3.83%
TIGO-SDB.ST Millicom International Cellular S.A.
267.80
-0.45%
PROX.BR Proximus PLC
5.03
-2.14%
NOS.LS NOS, S.G.P.S., S.A.
3.2600
-0.76%
MYBEAT.ST My Beat AB
4.0610
-6.64%
LINK.OL LINK Mobility Group Holding ASA
22.20
-0.89%
UTDI.DE United Internet AG
14.92
-0.33%
ROUTE.NS Route Mobile Limited
1,323.25
-2.55%