4.1800
+0.0800
+(1.95%)
At close: 9:47:33 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,382,300
2,382,300
2,482,500
2,490,274.0937
1,876,519.5840
Cost of Revenue
1,097,900
1,097,900
1,288,200
1,613,616.2688
1,160,687.6755
Gross Profit
1,284,400
1,284,400
1,194,300
876,657.8249
715,831.9085
Operating Expense
1,087,000
1,087,000
993,500
740,347.7748
608,853.1945
Operating Income
197,400
197,400
200,800
136,310.0501
106,978.7141
Net Non Operating Interest Income Expense
-106,400
-106,400
-92,600
-67,491.8951
-75,606.6572
Other Income Expense
-68,400
-68,400
-24,500
-160,845.8591
-13,411.5543
Pretax Income
22,600
22,600
83,700
-92,027.7041
17,960.5026
Tax Provision
40,500
40,500
26,100
-27,262.0100
4,470.5181
Net Income Common Stockholders
-36,800
-36,800
38,700
-82,891.2467
143,448.7302
Average Dilution Earnings
--
--
--
--
23,800
Diluted NI Available to Com Stockholders
-36,800
-36,800
38,700
-82,891.2467
143,448.7302
Basic EPS
0.08
-0.15
0.17
-0.43
0.78
Diluted EPS
0.08
-0.15
0.17
-0.43
0.78
Basic Average Shares
248,650
277,700
229,000
194,900
176,000
Diluted Average Shares
278,650
277,700
259,000
224,900
206,000
Rent Expense Supplemental
17,000
17,000
9,800
6,631.2997
6,117.5511
Total Expenses
2,184,900
2,184,900
2,281,700
2,353,964.0436
1,769,540.8699
Interest Income
--
--
--
--
4,156.7975
Interest Expense
101,800
101,800
90,800
63,955.2019
60,861.7904
Net Interest Income
-106,400
-106,400
-92,600
-67,491.8951
-75,606.6572
Net Income from Continuing & Discontinued Operation
-36,800
-36,800
38,700
-82,891.2467
143,448.7302
Normalized Income
21,340
21,340
55,560.2151
30,306.1193
4,896.9178
EBIT
124,400
124,400
174,500
-28,072.5022
78,822.2930
EBITDA
387,000
387,000
420,000
147,951.6652
236,545.3091
Reconciled Cost of Revenue
1,097,900
1,097,900
1,288,200
1,613,616.2688
1,160,687.6755
Reconciled Depreciation
262,600
262,600
245,500
176,024.1674
157,723.0161
Net Income from Continuing Operation Net Minority Interest
-36,800
-36,800
38,700
-82,891.2467
-5,176.3894
Total Unusual Items Excluding Goodwill
-68,400
-68,400
-24,500
-160,845.8591
-13,411.5543
Total Unusual Items
-68,400
-68,400
-24,500
-160,845.8591
-13,411.5543
Normalized EBITDA
455,400
455,400
444,500
308,797.5243
249,956.8634
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
0.0002
Tax Effect of Unusual Items
-10,260
-10,260
-7,639.7849
-47,648.4931
-3,338.2471
12/31/2021 - 10/17/2024
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