Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
19,151
28,265
43,535
53,723
Cost of Revenue
28,261
35,707
45,376
51,246
Gross Profit
-9,110
-7,442
-1,841
2,477
Operating Expense
7,879
10,120
15,275
23,422
Operating Income
-16,989
-17,562
-17,116
-20,945
Net Non Operating Interest Income Expense
550
-3,837
-6,363
-4,492
Other Income Expense
-3,372
-15,782
-894
973
Pretax Income
-19,811
-37,181
-24,373
-24,464
Tax Provision
564
161
191
213
Net Income Common Stockholders
-20,375
-37,342
-24,564
-24,677
Diluted NI Available to Com Stockholders
-20,375
-37,342
-24,564
-24,677
Basic EPS
-1.10
-2.71
-2.17
-2.70
Diluted EPS
-1.10
-2.71
-2.17
-2.70
Basic Average Shares
18,930.5000
13,790
11,318
9,074.6000
Diluted Average Shares
18,930.5000
13,790
11,318
9,074.6000
Total Operating Income as Reported
-17,468
-17,562
-17,116
-21,302
Total Expenses
36,140
45,827
60,651
74,668
Net Income from Continuing & Discontinued Operation
-20,375
-37,342
-24,564
-24,677
Normalized Income
-11,700.0100
-18,126.8300
-21,918.2900
-24,372.5900
Interest Expense
-550
3,837
6,363
4,492
Net Interest Income
550
-3,837
-6,363
-4,492
EBIT
-20,361
-33,344
-18,010
-19,972
EBITDA
-17,121
-28,227
-10,634
-15,736
Reconciled Cost of Revenue
25,480
31,011
38,448
48,323
Reconciled Depreciation
3,240
5,117
7,376
4,236
Net Income from Continuing Operation Net Minority Interest
-20,375
-37,342
-24,564
-24,677
Total Unusual Items Excluding Goodwill
-10,981
-24,323
-3,349
-417
Total Unusual Items
-10,981
-24,323
-3,349
-417
Normalized EBITDA
-6,140
-3,904
-7,285
-15,319
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-2,306.0100
-5,107.8300
-703.2900
-112.5900
12/31/2021 - 5/1/2019
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