2.9550
+0.1340
+(4.75%)
At close: January 21 at 5:41:20 PM GMT
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
160,328.3530
126,338.3530
577,493.3640
1,654,042.5400
3,687,973.8870
Cost of Revenue
195,343.8690
160,113.8690
383,091.2370
298,726.2320
862,353.9920
Gross Profit
-35,015.5160
-33,775.5160
194,402.1270
1,355,316.3080
2,825,619.8950
Operating Expense
336,155.3890
291,433.3890
254,976.3630
276,222.9000
1,940,021.7590
Operating Income
-371,170.9050
-325,208.9050
-60,574.2360
1,079,093.4080
885,598.1360
Net Non Operating Interest Income Expense
-76,352.6020
110,747.3980
61,382.3580
23,698.5730
622,407.0330
Other Income Expense
290.5620
315,935.5620
-270,431.9510
-256,382.9360
-287,206.9170
Pretax Income
-447,232.9450
101,474.0550
-269,623.8290
846,409.0450
1,220,798.2530
Tax Provision
1,541.5160
62,340.5160
92,428.1270
260,482.0670
261,979.5920
Net Income Common Stockholders
-448,774.4610
39,133.5390
-361,964.1230
589,074.0780
958,818.6610
Diluted NI Available to Com Stockholders
-448,774.4610
39,133.5390
-361,964.1230
589,074.0780
958,818.6610
Basic EPS
-2.02
0.18
-1.47
2.32
3.78
Diluted EPS
-2.02
0.18
-1.47
2.27
3.59
Basic Average Shares
209,111.0400
217,281.5120
246,043.0860
253,438.8070
253,658.4480
Diluted Average Shares
214,777.8650
222,222.8580
246,043.0860
266,292.8690
274,333.1610
Total Operating Income as Reported
-374,659.5470
-331,008.5470
-329,501.1880
922,698.9750
865,598.1370
Total Expenses
531,499.2580
451,547.2580
638,067.6000
574,949.1320
2,802,375.7510
Net Income from Continuing & Discontinued Operation
-448,774.4610
39,133.5390
-361,964.1230
589,074.0780
958,818.6610
Normalized Income
-426,743.0723
-178,133.0723
-146,216.6135
612,134.9981
907,189.0226
Interest Income
-76,352.6020
110,747.3980
64,822.3300
39,681.0330
649,514.2650
Interest Expense
--
--
3,439.9720
15,982.4600
27,107.2320
Net Interest Income
-76,352.6020
110,747.3980
61,382.3580
23,698.5730
622,407.0330
EBIT
55,512.0550
101,474.0550
-266,183.8570
862,391.5050
1,247,905.4850
EBITDA
55,512.0550
142,746.9300
-201,856.6270
961,866.3020
1,291,855.5220
Reconciled Cost of Revenue
195,343.8690
160,113.8690
383,091.2370
298,726.2320
862,353.9920
Reconciled Depreciation
--
41,272.8750
64,327.2300
99,474.7970
43,950.0370
Net Income from Continuing Operation Net Minority Interest
-448,774.4610
39,133.5390
-361,964.1230
589,074.0780
958,818.6610
Total Unusual Items Excluding Goodwill
-29,375.1850
289,688.8150
-287,663.3460
-33,312.9760
65,736.4890
Total Unusual Items
-29,375.1850
289,688.8150
-287,663.3460
-33,312.9760
65,736.4890
Normalized EBITDA
84,887.2400
-146,941.8850
85,806.7190
995,179.2780
1,226,119.0330
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0002
Tax Effect of Unusual Items
-7,343.7963
72,422.2038
-71,915.8365
-10,252.0559
14,106.8506
12/31/2020 - 10/7/2019
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