0.2120
-0.0060
(-2.75%)
At close: January 22 at 8:02:16 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
187,486.0000
178,388.0000
156,972.0000
117,350.0000
86,401.0000
Operating Expense
125,531.0000
116,402.0000
93,351.0000
56,812.0000
10,506.0000
Operating Income
61,955.0000
61,986.0000
63,621.0000
60,538.0000
75,895.0000
Net Non Operating Interest Income Expense
-74,714.0000
-111,147.0000
-121,692.0000
-129,772.0000
-121,798.0000
Pretax Income
-12,581.0000
-77,917.0000
-35,056.0000
23,745.0000
-86,959.0000
Tax Provision
-1,770.0000
-1,653.0000
-5,972.0000
7,499.0000
10,058.0000
Net Income Common Stockholders
-10,811.0000
-76,136.0000
-29,426.0000
16,041.0000
-98,477.0000
Diluted NI Available to Com Stockholders
-10,811.0000
-76,136.0000
-29,426.0000
16,041.0000
-98,477.0000
Basic EPS
-0.10
-1.62
-0.75
0.67
-4.97
Diluted EPS
-0.10
-1.62
-0.75
0.66
-4.97
Basic Average Shares
57,113.6830
46,932.2410
39,228.6860
23,919.6560
19,820.6500
Diluted Average Shares
59,369.9800
48,869.6180
41,166.0630
24,263.3840
28,885.8430
Total Operating Income as Reported
72,147.0000
72,178.0000
79,428.0000
60,674.0000
76,179.0000
Total Expenses
125,531.0000
116,402.0000
93,351.0000
56,812.0000
10,506.0000
Net Income from Continuing & Discontinued Operation
-10,811.0000
-76,136.0000
-29,426.0000
16,041.0000
-98,477.0000
Normalized Income
-10,853.9656
-76,184.9393
-31,722.4546
15,959.5818
-98,477.0000
Interest Income
248.0000
128.0000
409.0000
149.0000
1,839.0000
Interest Expense
65,973.0000
102,286.0000
94,308.0000
87,337.0000
85,656.0000
Net Interest Income
-74,714.0000
-111,147.0000
-121,692.0000
-129,772.0000
-121,798.0000
EBIT
53,392.0000
24,369.0000
59,252.0000
111,082.0000
-1,303.0000
EBITDA
133,157.0000
98,936.0000
128,939.0000
161,168.0000
37,769.0000
Reconciled Depreciation
8,940.0000
3,742.0000
69,687.0000
3,175.0000
39,072.0000
Net Income from Continuing Operation Net Minority Interest
-10,811.0000
-76,136.0000
-29,426.0000
16,041.0000
-98,477.0000
Total Unusual Items Excluding Goodwill
50.0000
50.0000
2,768.0000
119.0000
--
Total Unusual Items
50.0000
50.0000
2,768.0000
119.0000
--
Normalized EBITDA
133,107.0000
98,886.0000
126,171.0000
161,049.0000
37,769.0000
Tax Rate for Calcs
0.0001
0.0000
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
7.0344
1.0607
471.5454
37.5818
--
12/31/2020 - 11/3/2021
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