2.5800
-0.0200
(-0.77%)
As of 8:02:33 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
298,733.3830
288,724.6120
261,828.2890
208,660.6780
155,463.9220
Cost of Revenue
100,555.9710
95,131.8680
85,794.3470
69,660.3460
51,250.8580
Gross Profit
198,177.4120
193,592.7440
176,033.9420
139,000.3320
104,213.0640
Operating Expense
129,887.5290
128,604.4360
138,806.6390
122,295.3160
104,426.9380
Operating Income
68,289.8830
64,988.3080
37,227.3030
16,705.0160
-213.8740
Net Non Operating Interest Income Expense
-94,191.7910
-87,493.0850
-74,801.8470
-58,508.4920
-45,820.5830
Other Income Expense
-32,774.8830
12,168.1650
-13,252.1520
-1,884.6260
1,889.1760
Pretax Income
-58,676.7910
-10,336.6120
-50,826.6960
-43,688.1020
-44,145.2810
Tax Provision
-7,270.1710
-8,636.4540
-9,584.7390
-7,823.0100
-10,863.0590
Net Income Common Stockholders
-51,406.6200
-1,700.1580
-41,241.9570
-35,865.0920
-33,282.2220
Diluted NI Available to Com Stockholders
-51,406.6200
-1,700.1580
-41,241.9570
-35,865.0920
-33,282.2220
Basic EPS
-0.14
-0.01
-0.11
-0.10
-0.09
Diluted EPS
-0.14
-0.01
-0.11
-0.10
-0.09
Basic Average Shares
373,980.5000
376,930.1500
378,051.4960
370,267.6290
363,469.7120
Diluted Average Shares
385,422.0820
385,604.6970
390,970.4120
370,267.6290
363,469.7120
Total Expenses
230,443.5000
223,736.3040
224,600.9860
191,955.6620
155,677.7960
Net Income from Continuing & Discontinued Operation
-51,406.6200
-1,700.1580
-41,241.9570
-35,865.0920
-33,282.2220
Normalized Income
-22,692.6101
-9,001.0570
-30,488.8543
-34,317.9366
-34,706.5186
Interest Expense
94,191.7910
87,493.0850
74,801.8470
58,508.4920
45,820.5830
Net Interest Income
-94,191.7910
-87,493.0850
-74,801.8470
-58,508.4920
-45,820.5830
EBIT
35,515.0000
77,156.4730
23,975.1510
14,820.3900
1,675.3020
EBITDA
137,235.1900
177,674.6550
128,101.8120
108,009.7770
84,233.7280
Reconciled Cost of Revenue
100,555.9710
95,131.8680
85,794.3470
69,660.3460
51,250.8580
Reconciled Depreciation
101,720.1900
100,518.1820
104,126.6610
93,189.3870
82,558.4260
Net Income from Continuing Operation Net Minority Interest
-51,406.6200
-1,700.1580
-41,241.9570
-35,865.0920
-33,282.2220
Total Unusual Items Excluding Goodwill
-32,774.8830
12,168.1650
-13,252.1520
-1,884.6260
1,889.1760
Total Unusual Items
-32,774.8830
12,168.1650
-13,252.1520
-1,884.6260
1,889.1760
Normalized EBITDA
170,010.0730
165,506.4900
141,353.9640
109,894.4030
82,344.5520
Tax Rate for Calcs
0.0001
0.0004
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-4,060.8731
4,867.2660
-2,499.0493
-337.4706
464.8794
12/31/2020 - 4/10/2017
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