14.30
0.00
(0.00%)
At close: April 16 at 4:26:21 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
22,406.37
22,406.37
18,480.54
13,745.70
7,208.12
Cost of Revenue
15,571.86
15,571.86
12,419.19
9,150.39
4,967.11
Gross Profit
6,834.51
6,834.51
6,061.35
4,595.31
2,241
Operating Expense
6,210.13
6,210.13
6,461.78
4,459.35
2,313
Operating Income
624.38
624.38
-400.43
135.96
-71.99
Net Non Operating Interest Income Expense
-558.42
-558.42
-538.03
-339.24
-69.73
Pretax Income
290.85
290.85
-671.12
-130.08
-556.14
Tax Provision
118.03
118.03
-29.12
89.72
-104.70
Net Income Common Stockholders
176.16
176.16
-1,100.01
-204.87
-446.53
Diluted NI Available to Com Stockholders
176.16
176.16
-1,100.01
-204.87
-446.53
Basic EPS
0.06
0.06
-0.46
-0.10
-0.20
Diluted EPS
0.06
0.06
-0.46
-0.10
-0.20
Basic Average Shares
2,695.73
2,695.73
2,383.05
2,224.67
2,279.83
Diluted Average Shares
2,874.98
2,874.98
2,638.20
2,224.67
2,279.83
Total Operating Income as Reported
438.06
438.06
-447.83
56.39
-115.28
Rent Expense Supplemental
--
--
--
273.26
91
Total Expenses
21,781.99
21,781.99
18,880.97
13,609.74
7,280.11
Net Income from Continuing & Discontinued Operation
176.16
176.16
-1,100.01
-204.87
-446.53
Normalized Income
313.90
313.90
-725.60
-308.01
-134
Interest Income
32.40
32.40
11.51
5.07
5.62
Interest Expense
556.59
556.59
549.54
317.23
56.81
Net Interest Income
-558.42
-558.42
-538.03
-339.24
-69.73
EBIT
847.44
847.44
-121.58
187.15
-499.33
EBITDA
2,474.99
2,474.99
1,670.12
1,553.62
136.73
Reconciled Cost of Revenue
15,571.86
15,571.86
12,419.19
9,150.39
4,967.11
Reconciled Depreciation
1,627.55
1,627.55
1,791.69
1,366.46
636.06
Net Income from Continuing Operation Net Minority Interest
176.16
176.16
-640.36
-204.87
-446.53
Total Unusual Items Excluding Goodwill
-183.65
-183.65
89.10
137.53
-385.01
Total Unusual Items
-183.65
-183.65
89.10
137.53
-385.01
Normalized EBITDA
2,658.64
2,658.64
1,581.02
1,416.09
521.74
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-45.91
-45.91
3.87
34.38
-72.48
12/31/2020 - 10/26/2020
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