Get the tools used by (smart)2 investors.
SP500 -5.8%DOW -5.4%FTSE 100 -4.9%NIKKEI -9.3%OIL -6.0%GOLD -2.3%
Sign In
WatchlistsIdeasScreenerData ExplorerChartsSaved Work
Income Statement
Balance Sheet
Cash Flow Statement
EBITDA Reconciliation
Net Income Reconciliation
Forecasts
Valuation Ratios
Fiscal Years
Fiscal Half
Fiscal Quarters
Year To Date
Latest Twelve Months
Ascending
Descending
3 Years
5 Years
10 Years
Millions
Billions
Thousands
Ones
Standard Size
Common Size
Growth Rate
2020-12-31
FY-4
2021-12-31
FY-3
2022-12-31
FY-2
2023-12-31
FY-1
2024-12-31
FY
Revenue
81.9
188.4
94.8
43.6
33.0
Revenue Growth (YoY)
95.9%
130.1%
-49.7%
-54.0%
-24.2%
Cost of Revenues
-44.9
-93.0
-66.6
-34.5
-34.1
Gross Profit
37.0
95.4
28.3
9.1
-1.0
Gross Profit Margin
45.2%
50.6%
29.8%
20.9%
-3.1%
R&D Expenses
-0.6
-0.9
-0.5
-0.6
-0.7
Selling and Marketing Expense
-4.1
-4.5
-4.5
-5.7
-5.8
General & Admin Expenses
-8.3
-17.4
-24.0
-14.3
-13.6
Other Inc / (Exp)
1.9
2.3
6.2
1.3
16.7
Operating Expenses
-11.1
-20.4
-22.9
-19.3
-3.4
Operating Income
25.9
74.9
5.3
-10.2
-4.4
Net Interest Expenses
0.1
0.0
-0.2
1.3
0.9
EBT, Incl. Unusual Items
26.1
75.0
5.2
-8.9
-3.5
Earnings of Discontinued Ops.
-
-
-
-
-
Income Tax Expense
-1.9
-18.9
-0.1
1.9
-8.4
Net Income to Company
24.2
56.1
5.1
-7.0
-11.9
Minority Interest in Earnings
-
-
-
-
-
Net Income to Stockholders
24.2
56.1
5.1
-7.0
-11.9
Preferred Dividends & Other Adj.
2.4
-0.2
-0.2
-0.2
-0.2
Net Income to Common Excl Extra Items
26.6
55.8
4.8
-7.2
-12.1
Basic EPS (Cont. Ops)
0.80
1.65
0.15
-0.24
-0.40
Diluted EPS (Cont. Ops)
0.80
1.63
0.15
-0.24
-0.40
Weighted Average Basic Shares Out.
33.2
33.9
32.9
29.9
29.9
Weighted Average Diluted Shares Out.
33.3
34.2
33.0
29.9
29.9
EBITDA
24.9
73.9
3.7
-4.0
-13.5
EBIT
24.1
72.6
-0.9
-11.5
-21.1
Revenue (Reported)
81.9
188.4
94.8
43.6
33.0
Operating Income (Reported)
24.1
72.6
-0.9
-11.5
-21.1
Operating Income (Adjusted)
24.1
72.6
-0.9
-11.5
-21.1
FY-4FY-3FY-2FY-1FY01234
presentment in Millions except per share data. All rights reserved. Terms Of Use
Could not load asset details. Please reload the page or contact support.