Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
7.74
-0.23
(-2.89%)
As of 3:40:08 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
360,258
345,905
291,510
186,054
122,232
Cost of Revenue
227,248
212,920
186,090
117,995
80,427
Gross Profit
133,010
132,985
105,420
68,059
41,805
Operating Expense
90,914
93,035
79,119
51,480
37,074
Operating Income
42,096
39,950
26,301
16,579
4,731
Net Non Operating Interest Income Expense
-5,527
-5,714
-4,111
-3,472
-2,214
Pretax Income
45,242
45,242
29,415
18,153
7,810
Tax Provision
8,331
8,331
5,368
1,831
1,575
Net Income Common Stockholders
36,911
36,911
24,046
16,322
6,235
Diluted NI Available to Com Stockholders
36,911
36,911
24,046
16,322
6,235
Basic EPS
0.70
0.70
0.45
0.31
0.29
Diluted EPS
0.70
0.70
0.45
0.31
0.29
Basic Average Shares
53,000
53,000
53,000
53,000
21,750
Diluted Average Shares
53,000
53,000
53,000
53,000
21,750
Total Operating Income as Reported
50,769
50,769
33,232
21,240
9,773
Total Expenses
318,162
305,955
265,209
169,475
117,501
Net Income from Continuing & Discontinued Operation
36,911
36,911
24,046
16,322
6,235
Normalized Income
36,659.72
37,318.93
24,413.88
16,684.35
3,598.10
Interest Income
--
--
--
187
28
Interest Expense
5,527
6,445
4,228
3,275
1,991
Net Interest Income
-5,527
-5,714
-4,111
-3,472
-2,214
EBIT
50,769
51,687
33,643
21,428
9,801
EBITDA
62,288
63,206
43,532
26,772
13,742
Reconciled Cost of Revenue
227,248
212,920
186,090
117,995
80,427
Reconciled Depreciation
11,519
11,519
9,889
4,199
3,941
Net Income from Continuing Operation Net Minority Interest
36,911
36,911
24,046
16,322
6,235
Total Unusual Items Excluding Goodwill
308
-500
-450
-403
3,303
Total Unusual Items
308
-500
-450
-403
3,303
Normalized EBITDA
61,980
63,706
43,982
27,175
10,439
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
56.72
-92.07
-82.12
-40.65
666.10
12/31/2020 - 6/11/2021
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