0.0000
0.0000
(0.00%)
As of March 25 at 9:55:01 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
665,788
665,788
612,701
572,221
532,179
Cost of Revenue
124,803
124,803
121,791
122,889
129,666
Gross Profit
540,985
540,985
490,910
449,332
402,513
Operating Expense
523,300
523,300
490,667
456,269
390,174
Operating Income
17,685
17,685
243
-6,937
12,339
Net Non Operating Interest Income Expense
17,159
17,159
10,739
-250
-11,524
Other Income Expense
-2,214
-2,214
1,637
-21,026
-1,103
Pretax Income
32,630
32,630
12,619
-28,213
-288
Tax Provision
18,455
18,455
21,545
15,216
8,506
Net Income Common Stockholders
14,175
14,175
-8,926
-43,429
-8,794
Diluted NI Available to Com Stockholders
14,175
14,175
-8,926
-43,429
-8,794
Basic EPS
0.16
0.16
-0.11
-0.55
-0.12
Diluted EPS
0.16
0.16
-0.11
-0.55
-0.12
Basic Average Shares
84,085
84,085
80,596
79,472
76,179
Diluted Average Shares
88,558
88,558
80,596
79,472
76,179
Total Operating Income as Reported
17,685
17,685
243
-6,937
12,339
Total Expenses
648,103
648,103
612,458
579,158
519,840
Net Income from Continuing & Discontinued Operation
14,175
14,175
-8,926
-43,429
-8,794
Normalized Income
15,924.0600
15,924.0600
-10,219.2300
-26,818.4600
-7,988.8100
Interest Income
22,995
22,995
16,855
4,127
541
Interest Expense
5,836
5,836
6,116
4,377
12,065
Net Interest Income
17,159
17,159
10,739
-250
-11,524
EBIT
38,466
38,466
18,735
-23,836
11,777
EBITDA
80,630
80,630
57,859
11,668
37,421
Reconciled Cost of Revenue
115,661
115,661
113,518
114,895
122,379
Reconciled Depreciation
42,164
42,164
39,124
35,504
25,644
Net Income from Continuing Operation Net Minority Interest
14,175
14,175
-8,926
-43,429
-8,794
Total Unusual Items Excluding Goodwill
-2,214
-2,214
1,637
-21,026
-1,103
Total Unusual Items
-2,214
-2,214
1,637
-21,026
-1,103
Normalized EBITDA
82,844
82,844
56,222
32,694
38,524
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-464.9400
-464.9400
343.7700
-4,415.4600
-297.8100
12/31/2021 - 11/6/2017
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