| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
|---|---|---|---|---|---|
| Report Filing | 2025-05-20 | 2025-04-14 | 2024-03-27 | 2023-03-22 | 2022-03-23 |
| Revenue | 56,491 | 46,435 | 0 | 0 | 0 |
| Cost of Revenue | 38,697 | 31,843 | 1.82 | 3.76 | 0 |
| Gross Profit | 17,794 | 14,592 | -1.82 | -3.76 | 0 |
| Operating Expenses | 49,490 | 41,968 | 0.209 | 0.287 | 0.184 |
| Research & Development | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 49,462 | 41,941 | 2.03 | 0.288 | 0.184 |
| Other Operating Expenses | 27.64 | 26.82 | -1.82 | -0.001 | 0 |
| Operating Income | -31,696 | -27,376 | -2.03 | -4.04 | -0.184 |
| Net Non-Operating Interest | -0.949 | 0 | 0 | 2.93 | 0.002 |
| Interest Income | -0.949 | 0 | 0 | 2.93 | 0.002 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -10,991 | -10,873 | 5.18 | 0 | -0 |
| Income Before Tax | -42,688 | -38,248 | 3.15 | -1.11 | -0.182 |
| Income Tax Expense | -626.4 | -578.3 | 0 | -2.93 | -0.002 |
| Income Attributable to Non-Controlling Interest | 2,089 | 1,805 | 0 | 2.93 | 0 |
| Net Income | -44,150 | -39,475 | 3.15 | -1.11 | -0.18 |
| Depreciation and Amortization | -0.359 | 0 | 2.03 | 0 | 0.22 |
| EBITDA | -31,697 | -27,376 | 0 | -4.04 | 0.037 |
| Earnings Per Share (EPS) | -1.21 | -1.03 | 0.2 | 0.07 | -0.007 |
| Diluted Earnings Per Share | -1.21 | -1.03 | 0.2 | 0.07 | -0.007 |
| Weighted Average Shares Outstanding | 35.38 | 38.16 | 15.86 | 25.83 | 25.83 |
| Diluted Weighted Average Shares Outstanding | 35.38 | 38.16 | 15.86 | 25.83 | 25.83 |
