Unlock stock picks and a broker-level newsfeed that powers Wall Street.
10.24
-0.76
(-6.91%)
As of 10:33:50 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
157,728
157,728
143,345
122,435
101,955
Cost of Revenue
49,038
49,038
54,443
41,099
29,340
Gross Profit
108,690
108,690
88,902
81,336
72,615
Operating Expense
17,412
17,412
16,759
30,255
38,779
Operating Income
91,278
91,278
72,143
51,081
33,836
Net Non Operating Interest Income Expense
-36,557
-36,557
-33,653
-24,054
-14,122
Pretax Income
67,201
67,201
-10,451
103,485
188,364
Tax Provision
31,293
31,293
-18,215
24,149
35,200
Net Income Common Stockholders
35,908
35,908
7,764
79,336
153,164
Diluted NI Available to Com Stockholders
35,908
35,908
7,764
79,336
153,164
Basic EPS
0.13
0.52
0.11
1.23
3.55
Diluted EPS
0.13
0.52
0.11
1.23
2.86
Basic Average Shares
68,568.65
68,566.16
67,658.20
64,756.93
43,123.82
Diluted Average Shares
68,568.65
68,566.16
67,658.20
64,756.93
53,549.51
Total Operating Income as Reported
110,666
110,666
92,641
89,433
72,614
Total Expenses
66,450
66,450
71,202
71,354
68,119
Net Income from Continuing & Discontinued Operation
35,908
35,908
7,764
79,336
153,164
Normalized Income
43,961.54
43,961.54
40,211.48
42,083.31
143,604.87
Interest Income
1,706
1,706
1,478
394
493
Interest Expense
38,263
38,263
35,131
24,448
14,615
Net Interest Income
-36,557
-36,557
-33,653
-24,054
-14,122
EBIT
105,464
105,464
24,680
127,933
202,979
EBITDA
105,464
105,464
24,680
132,712
205,438
Reconciled Cost of Revenue
49,038
49,038
54,443
41,099
29,340
Reconciled Depreciation
--
--
1,972
4,779
2,459
Net Income from Continuing Operation Net Minority Interest
35,908
35,908
7,764
79,336
153,164
Total Unusual Items Excluding Goodwill
-10,143
-10,143
-31,420
48,592
11,756
Total Unusual Items
-10,143
-10,143
-23,920
48,592
11,756
Normalized EBITDA
115,607
115,607
48,600
84,120
193,682
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,089.46
-2,089.46
-6,472.52
11,339.31
2,196.87
12/31/2021 - 3/22/2021
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