11.40
+0.20
+(1.79%)
At close: 9:48:29 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
174,164
146,314
142,082
121,329
100,002
Cost of Revenue
107,547
104,832
80,263
67,255
53,346
Gross Profit
66,617
41,482
61,819
54,074
46,656
Operating Expense
18,758
20,255
14,352
10,321
5,326
Operating Income
47,859
21,227
47,467
43,753
41,330
Net Non Operating Interest Income Expense
-2,997
-2,985
-640
-361
-305
Other Income Expense
-14,182
-6,050
-7,191
-5,393
-595
Pretax Income
30,680
12,192
39,636
37,999
40,430
Tax Provision
16,539
12,810
16,770
14,857
15,173
Net Income Common Stockholders
9,319
-4,544
17,386
18,079
20,295
Diluted NI Available to Com Stockholders
9,319
-4,544
17,386
18,079
20,295
Basic EPS
0.48
-0.24
1.36
1.49
1.73
Diluted EPS
0.48
-0.24
1.35
1.48
1.73
Basic Average Shares
21,886.50
17,491.67
12,830.82
12,170.29
11,983.85
Diluted Average Shares
21,893.05
17,491.67
12,837.30
12,177.22
11,997.69
Total Operating Income as Reported
33,677
15,177
40,276
38,360
40,735
Total Expenses
126,305
125,087
94,615
77,576
58,672
Interest Income
--
39
17
14
62
Interest Expense
3,036
3,024
657
375
367
Net Interest Income
-2,997
-2,985
-640
-361
-305
Net Income from Continuing & Discontinued Operation
9,665
-4,198
17,903
18,405
20,780
Normalized Income
18,246.92
-775.77
22,685.68
20,978.70
20,913.06
EBIT
33,716
15,216
40,293
38,374
40,797
EBITDA
33,716
29,702
50,434
46,420
45,425
Reconciled Cost of Revenue
107,547
104,832
80,263
67,255
53,346
Reconciled Depreciation
--
14,486
10,141
8,046
4,628
Net Income from Continuing Operation Net Minority Interest
9,665
-4,198
17,903
18,405
20,780
Total Unusual Items Excluding Goodwill
-11,400
-4,546
-6,293
-4,226
-213
Total Unusual Items
-11,400
-4,546
-6,293
-4,226
-213
Normalized EBITDA
45,116
34,248
56,727
50,646
45,638
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,818.08
-1,123.77
-1,510.32
-1,652.30
-79.94
12/31/2020 - 11/21/2003
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