1.6990
-0.1140
(-6.29%)
At close: 3:08:09 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
10,843,848.0000
8,738,903.0000
6,398,654.0000
3,780,641.0000
1,652,311.0000
Cost of Revenue
6,001,062.0000
4,463,080.0000
2,088,856.0000
1,509,782.0000
1,378,590.0000
Gross Profit
4,842,786.0000
4,275,823.0000
4,309,798.0000
2,270,859.0000
273,721.0000
Operating Expense
281,876.0000
208,025.0000
371,000.0000
353,000.0000
115,405.0000
Operating Income
4,560,910.0000
4,067,798.0000
3,938,798.0000
1,917,859.0000
158,316.0000
Net Non Operating Interest Income Expense
-243,333.0000
-65,712.0000
-207,950.0000
-117,076.0000
-163,347.0000
Pretax Income
2,986,984.0000
1,098,977.0000
3,214,965.0000
2,105,982.0000
-1,230,740.0000
Tax Provision
3,934,368.0000
2,034,335.0000
2,545,357.0000
1,502,673.0000
-628,014.0000
Net Income Common Stockholders
-947,384.0000
-935,358.0000
669,608.0000
603,309.0000
-602,726.0000
Diluted NI Available to Com Stockholders
-947,384.0000
-935,358.0000
669,608.0000
603,309.0000
-602,726.0000
Basic EPS
-9.11
-9.00
6.45
5.86
-5.89
Diluted EPS
-9.11
-9.00
6.44
5.86
-5.89
Basic Average Shares
103,910.3500
103,910.3500
103,873.0900
102,921.4890
102,394.7980
Diluted Average Shares
103,910.3500
103,910.3500
103,947.6100
102,921.4890
102,394.7980
Total Operating Income as Reported
3,203,240.0000
1,316,182.0000
3,526,080.0000
2,297,860.0000
-1,219,136.0000
Total Expenses
6,282,938.0000
4,671,105.0000
2,459,856.0000
1,862,782.0000
1,493,995.0000
Net Income from Continuing & Discontinued Operation
-947,384.0000
-935,358.0000
669,608.0000
603,309.0000
-602,726.0000
Normalized Income
88,773.4600
1,210,904.0400
991,576.4000
306,938.6400
471,685.0000
Interest Income
284,761.0000
264,295.0000
126,041.0000
79,884.0000
81,486.0000
Interest Expense
480,676.0000
281,264.0000
293,282.0000
182,038.0000
251,836.0000
Net Interest Income
-243,333.0000
-65,712.0000
-207,950.0000
-117,076.0000
-163,347.0000
EBIT
3,467,660.0000
1,380,241.0000
3,508,247.0000
2,288,020.0000
-978,904.0000
EBITDA
6,246,611.0000
3,075,329.0000
4,277,606.0000
2,960,470.0000
-279,501.0000
Reconciled Cost of Revenue
6,001,062.0000
4,463,080.0000
2,088,856.0000
1,509,782.0000
1,378,590.0000
Reconciled Depreciation
2,778,951.0000
1,695,088.0000
769,359.0000
672,450.0000
699,403.0000
Net Income from Continuing Operation Net Minority Interest
-947,384.0000
-935,358.0000
669,608.0000
603,309.0000
-602,726.0000
Total Unusual Items Excluding Goodwill
-1,328,407.0000
-2,751,618.0000
-412,780.0000
379,962.0000
-1,377,450.0000
Total Unusual Items
-1,328,407.0000
-2,751,618.0000
-412,780.0000
379,962.0000
-1,377,450.0000
Normalized EBITDA
7,575,018.0000
5,826,947.0000
4,690,386.0000
2,580,508.0000
1,097,949.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-292,249.5400
-605,355.9600
-90,811.6000
83,591.6400
-303,039.0000
12/31/2020 - 6/27/2022
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.
UpgradeRelated Tickers
1FH.F Freehold Royalties Ltd.
8.47
+0.77%
WTE.L Westmount Energy Limited
0.7500
0.00%
J4V.DU Var Energi ASA
3.0080
+2.21%
KKPT KoKo Petroleum Inc.
0.0000
0.00%
CJ1.MU Norwegian Energy Co ASA
57.10
+0.18%
MTLRF Metalore Resources Limited
1.5700
0.00%
PQQ2.F Harbour Energy plc
2.6000
-2.99%
J4V.MU Var Energi ASA
2.9450
+0.37%
TQW.F Tullow Oil plc
0.2310
-2.74%
G6O.F GeoPark Limited
8.70
+1.16%