65.00
+0.10
+(0.15%)
As of 4:00:18 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
303,297
273,956
257,272
234,887
164,069
Cost of Revenue
-34,707
-32,596
-30,580
-15,884
-15,843
Gross Profit
338,004
306,552
287,852
250,771
179,912
Operating Expense
143,563
137,109
113,729
96,844
61,844
Operating Income
194,441
169,443
174,123
153,927
118,068
Net Non Operating Interest Income Expense
18,846
9,651
5,051
20
961
Pretax Income
191,811
133,242
147,813
161,890
268,996
Tax Provision
15,161
6,947
10,701
12,084
39,139
Net Income Common Stockholders
147,818
106,733
112,325
127,654
199,958
Diluted NI Available to Com Stockholders
147,818
106,733
112,325
127,654
199,958
Basic EPS
20.66
19.14
17.02
19.34
30.30
Diluted EPS
20.66
19.14
17.02
19.34
30.30
Basic Average Shares
6,600
6,600
6,600
6,600
6,600
Diluted Average Shares
6,600
6,600
6,600
6,600
6,600
Total Operating Income as Reported
184,152
159,154
172,637
153,534
118,068
Total Expenses
108,856
104,513
83,149
80,960
46,001
Net Income from Continuing & Discontinued Operation
147,818
106,733
112,325
127,654
199,958
Normalized Income
181,700.99
141,605.78
143,286.58
128,535.86
75,799.19
Interest Income
7,757
10,408
5,653
126
1,035
Interest Expense
-11,278
568
283
102
74
Net Interest Income
18,846
9,651
5,051
20
961
EBIT
180,533
133,810
148,096
161,992
269,070
EBITDA
182,103
135,466
149,591
162,667
269,788
Reconciled Cost of Revenue
-34,707
-32,596
-30,580
-15,884
-15,843
Reconciled Depreciation
1,570
1,656
1,495
675
686
Net Income from Continuing Operation Net Minority Interest
147,818
106,733
112,325
127,654
199,958
Total Unusual Items Excluding Goodwill
-36,791
-36,791
-33,378
-953
145,300
Total Unusual Items
-36,791
-36,791
-33,378
-953
145,300
Normalized EBITDA
218,894
172,257
182,969
163,620
124,488
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,908.01
-1,918.22
-2,416.42
-71.14
21,141.19
12/31/2020 - 5/6/2019
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