2.9030
+0.1620
+(5.91%)
At close: January 31 at 8:06:29 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
861,500.0000
786,500.0000
604,400.0000
745,500.0000
643,400.0000
Cost of Revenue
701,500.0000
684,600.0000
578,100.0000
573,000.0000
533,000.0000
Gross Profit
160,000.0000
101,900.0000
26,300.0000
172,500.0000
110,400.0000
Operating Expense
55,000.0000
40,600.0000
42,000.0000
39,400.0000
25,600.0000
Operating Income
105,000.0000
61,300.0000
-15,700.0000
133,100.0000
84,800.0000
Net Non Operating Interest Income Expense
-2,400.0000
-5,700.0000
-24,000.0000
-34,500.0000
-54,800.0000
Other Income Expense
-114,800.0000
-114,800.0000
-25,700.0000
61,700.0000
-105,000.0000
Pretax Income
-12,200.0000
-59,200.0000
-65,400.0000
160,300.0000
-75,000.0000
Tax Provision
-32,300.0000
5,300.0000
1,400.0000
19,700.0000
4,300.0000
Net Income Common Stockholders
20,100.0000
-64,500.0000
-66,800.0000
140,600.0000
-79,300.0000
Diluted NI Available to Com Stockholders
20,100.0000
-64,500.0000
-66,800.0000
140,600.0000
-79,300.0000
Basic EPS
0.02
-0.09
-0.10
0.21
-0.12
Diluted EPS
0.02
-0.09
-0.10
0.21
-0.12
Basic Average Shares
726,075.0000
684,000.0000
681,900.0000
680,800.0000
676,300.0000
Diluted Average Shares
730,125.0000
684,000.0000
681,900.0000
682,400.0000
676,300.0000
Total Operating Income as Reported
105,500.0000
61,800.0000
-15,700.0000
137,300.0000
81,400.0000
Rent Expense Supplemental
9,500.0000
4,500.0000
4,200.0000
2,600.0000
--
Total Expenses
756,500.0000
725,200.0000
620,100.0000
612,400.0000
558,600.0000
Interest Income
7,500.0000
7,500.0000
3,800.0000
300.0000
1,100.0000
Interest Expense
1,200.0000
7,000.0000
22,100.0000
28,300.0000
48,100.0000
Net Interest Income
-2,400.0000
-5,700.0000
-24,000.0000
-34,500.0000
-54,800.0000
Net Income from Continuing & Discontinued Operation
20,100.0000
-64,500.0000
-66,800.0000
140,600.0000
-79,300.0000
Normalized Income
116,150.0000
4,140.0000
-48,647.6600
85,780.9108
-6,755.5000
EBIT
-11,000.0000
-52,200.0000
-43,300.0000
188,600.0000
-26,900.0000
EBITDA
246,900.0000
182,900.0000
152,600.0000
385,400.0000
167,700.0000
Reconciled Cost of Revenue
701,500.0000
684,600.0000
578,100.0000
573,000.0000
533,000.0000
Reconciled Depreciation
257,900.0000
235,100.0000
195,900.0000
196,800.0000
194,600.0000
Net Income from Continuing Operation Net Minority Interest
20,100.0000
-64,500.0000
-66,800.0000
140,600.0000
-79,300.0000
Total Unusual Items Excluding Goodwill
-113,000.0000
-114,400.0000
-24,600.0000
62,500.0000
-98,700.0000
Total Unusual Items
-113,000.0000
-114,400.0000
-24,600.0000
62,500.0000
-98,700.0000
Normalized EBITDA
359,900.0000
297,300.0000
177,200.0000
322,900.0000
266,400.0000
Tax Rate for Calcs
0.0002
0.0004
0.0003
0.0001
0.0003
Tax Effect of Unusual Items
-16,950.0000
-45,760.0000
-6,447.6600
7,680.9108
-26,155.5000
12/31/2020 - 7/12/2007
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