At close: September 27 at 8:10 AM GMT+2
Breakdown
TTM
6/30/2023
6/30/2022
6/30/2021
6/30/2020
Total Revenue
1,722,209.0000
1,417,840.0000
1,324,672.0000
1,173,083.0000
623,692.0000
Cost of Revenue
55,147.0000
165,405.0000
122,259.0000
96,970.0000
55,147.0000
Gross Profit
1,556,804.0000
1,252,435.0000
1,202,413.0000
1,076,113.0000
568,545.0000
Operating Expense
1,472,346.0000
1,182,671.0000
1,133,707.0000
1,040,124.0000
558,981.0000
Operating Income
84,458.0000
69,764.0000
68,706.0000
35,989.0000
9,564.0000
Net Non Operating Interest Income Expense
-35,802.0000
-19,694.0000
-21,371.0000
-17,416.0000
-9,330.0000
Other Income Expense
-5,549.0000
-16,705.0000
17,139.0000
30,416.0000
-7,562.0000
Pretax Income
43,107.0000
33,365.0000
64,474.0000
48,989.0000
-7,328.0000
Tax Provision
11,250.0000
12,366.0000
11,564.0000
11,188.0000
6,244.0000
Net Income Common Stockholders
31,857.0000
20,999.0000
52,910.0000
37,798.0000
-13,572.0000
Basic EPS
0.12
0.09
0.24
0.17
-0.08
Diluted EPS
0.12
0.09
0.24
0.17
-0.08
Basic Average Shares
249,148.0000
231,410.4320
221,334.2720
221,334.2720
167,722.2480
Diluted Average Shares
251,112.8590
233,322.2220
221,334.2720
221,334.2720
167,722.2480
Net Income from Continuing & Discontinued Operation
31,857.0000
20,999.0000
52,910.0000
37,798.0000
-13,572.0000
Normalized Income
33,869.3556
20,999.0000
52,910.0000
40,526.4561
-4,874.5000
Interest Income
2,970.0000
2,639.0000
136.0000
219.0000
438.0000
Interest Expense
38,772.0000
22,333.0000
21,507.0000
17,635.0000
9,768.0000
Net Interest Income
-35,802.0000
-19,694.0000
-21,371.0000
-17,416.0000
-9,330.0000
EBIT
81,879.0000
55,698.0000
85,981.0000
66,624.0000
2,440.0000
EBITDA
196,800.0000
133,107.0000
185,256.0000
160,981.0000
62,874.0000
Reconciled Cost of Revenue
55,147.0000
165,405.0000
122,259.0000
96,970.0000
55,147.0000
Reconciled Depreciation
114,921.0000
77,409.0000
99,275.0000
94,357.0000
60,434.0000
Net Income from Continuing Operation Net Minority Interest
31,857.0000
20,999.0000
52,910.0000
37,798.0000
-13,572.0000
Total Unusual Items Excluding Goodwill
-2,723.0000
--
--
-3,536.0000
-12,425.0000
Total Unusual Items
-2,723.0000
--
--
-3,536.0000
-12,425.0000
Normalized EBITDA
199,523.0000
133,107.0000
185,256.0000
164,517.0000
75,299.0000
Tax Rate for Calcs
0.0003
0.0004
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-710.6444
--
--
-807.5439
-3,727.5000
6/30/2020 - 4/22/2024
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