0.3380
-0.0080
(-2.31%)
As of 9:15:01 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,788,910
2,788,910
2,364,479
1,838,826
1,426,088
Cost of Revenue
1,613,465
1,613,465
1,490,160
1,067,344
860,307
Gross Profit
1,175,445
1,175,445
874,319
771,482
565,781
Operating Expense
662,418
662,418
620,772
393,176
320,322
Operating Income
513,027
513,027
253,547
378,306
245,459
Net Non Operating Interest Income Expense
-58,936
-58,936
-43,508
13,302
35,228
Pretax Income
464,268
464,268
154,324
457,927
349,134
Tax Provision
117,285
117,285
36,375
104,230
88,638
Net Income Common Stockholders
344,723
344,723
121,124
339,901
251,622
Average Dilution Earnings
-9,543
-9,543
5,004
379
--
Diluted NI Available to Com Stockholders
335,180
335,180
126,128
340,280
251,622
Basic EPS
0.13
0.13
0.05
0.14
0.10
Diluted EPS
0.12
0.12
0.05
0.14
0.10
Basic Average Shares
2,676,019
2,676,019
2,496,257
2,478,210
2,400,385
Diluted Average Shares
2,735,787
2,735,787
2,624,469
2,504,332
2,415,756
Total Expenses
2,275,883
2,275,883
2,110,932
1,460,520
1,180,629
Net Income from Continuing & Discontinued Operation
344,723
344,723
121,124
339,901
251,622
Normalized Income
363,578.7740
363,578.7740
176,969.3440
308,567.8360
231,928.3460
Interest Income
20,705
20,705
28,345
34,448
48,619
Interest Expense
79,641
79,641
71,853
21,146
13,391
Net Interest Income
-58,936
-58,936
-43,508
13,302
35,228
EBIT
543,909
543,909
226,177
479,073
362,525
EBITDA
828,637
828,637
486,178
648,247
492,814
Reconciled Cost of Revenue
1,613,465
1,613,465
1,490,160
1,067,344
860,307
Reconciled Depreciation
284,728
284,728
260,001
169,174
130,289
Net Income from Continuing Operation Net Minority Interest
344,723
344,723
121,124
339,901
251,622
Total Unusual Items Excluding Goodwill
-25,242
-25,242
-73,096
40,587
26,399
Total Unusual Items
-25,242
-25,242
-73,096
40,587
26,399
Normalized EBITDA
853,879
853,879
559,274
607,660
466,415
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-6,386.2260
-6,386.2260
-17,250.6560
9,253.8360
6,705.3460
12/31/2020 - 7/1/2019
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