0.2300
0.0000
(0.00%)
At close: 4:10:36 PM GMT+10
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
31,516
31,516
47,712
106,180
29,044
Cost of Revenue
87,174
87,174
73,718
88,421
52,808
Gross Profit
-55,658
-55,658
-26,006
17,759
-23,764
Operating Expense
49,598
49,598
44,052
44,161
24,184
Operating Income
-105,256
-105,256
-70,058
-26,402
-47,948
Net Non Operating Interest Income Expense
-20,806
-20,806
-12,055
-3,008
-6,215
Other Income Expense
1,855
1,855
--
--
--
Pretax Income
-124,207
-124,207
-82,113
-29,410
-54,163
Tax Provision
1,084
1,084
3,167
-2,565
2,707
Net Income Common Stockholders
-125,291
-125,291
-85,280
-26,845
-56,870
Basic EPS
-0.14
-0.14
-0.12
-0.04
-0.11
Diluted EPS
-0.14
-0.14
-0.12
-0.04
-0.11
Basic Average Shares
919,855.1680
919,855.1680
687,437.7950
658,475.1490
513,960.9310
Diluted Average Shares
919,855.1680
919,855.1680
687,437.7950
658,475.1490
513,960.9310
Net Income from Continuing & Discontinued Operation
-125,291
-125,291
-85,280
-26,845
-56,870
Normalized Income
-125,291
-125,291
-85,280
-26,845
-56,870
Interest Income
2,983
2,983
1,747
2,113
130
Interest Expense
23,789
23,789
13,802
5,121
6,345
Net Interest Income
-20,806
-20,806
-12,055
-3,008
-6,215
EBIT
-100,418
-100,418
-68,311
-24,289
-47,818
EBITDA
-81,603
-81,603
-56,307
-13,746
-37,629
Reconciled Cost of Revenue
87,174
87,174
73,718
88,421
52,808
Reconciled Depreciation
18,815
18,815
12,004
10,543
10,189
Net Income from Continuing Operation Net Minority Interest
-125,291
-125,291
-85,280
-26,845
-56,870
Total Unusual Items Excluding Goodwill
-399
--
--
--
--
Total Unusual Items
-399
--
--
--
--
Normalized EBITDA
-81,603
-81,603
-56,307
-13,746
-37,629
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0001
0.0003
12/31/2021 - 9/11/2007
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
AGY.AX Argosy Minerals Limited
0.0180
-5.26%
HAS.AX Hastings Technology Metals Limited
0.3250
+1.56%
SS1.AX SUN SILVER FPO [SS1]
0.6950
-0.71%
DRX.AX Diatreme Resources Limited
0.0220
+10.00%
AKO.AX AKORA Resources Limited
0.1200
+9.09%
VUL.AX Vulcan Energy Resources Limited
4.2800
-5.31%
CRR.AX Critical Resources Limited
0.0040
0.00%
GBR.AX Great Boulder Resources Limited
0.0900
+9.76%
ASM.AX Australian Strategic Materials Ltd
0.6350
+12.39%
AII.AX Almonty Industries Inc.
2.7000
+0.75%