1.4800
+1.4800
+(4.23%)
At close: January 24 at 4:07:16 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
6,055.6540
6,055.6540
4,356.9940
2,209.0000
Cost of Revenue
4,899.2610
4,899.2610
3,244.3310
1,607.0000
Gross Profit
1,156.3930
1,156.3930
1,112.6630
602.0000
Operating Expense
234.0240
234.0240
358.3330
461.0000
Operating Income
922.3690
922.3690
754.3300
141.0000
Net Non Operating Interest Income Expense
-114.3950
-114.3950
-41.6170
-27.0000
Pretax Income
647.6510
647.6510
597.5240
115.0000
Tax Provision
1.0550
1.0550
113.6200
--
Net Income Common Stockholders
646.5960
646.5960
483.9030
115.0000
Diluted NI Available to Com Stockholders
646.5960
646.5960
483.9030
115.0000
Basic EPS
0.16
0.16
0.12
0.03
Diluted EPS
0.16
0.16
0.12
0.03
Basic Average Shares
4,092.0000
4,092.0000
3,979.5000
3,979.5000
Diluted Average Shares
4,092.0000
4,092.0000
3,979.5000
3,979.5000
Rent Expense Supplemental
--
--
683.0000
287.0000
Total Expenses
5,133.2850
5,133.2850
3,602.6640
2,068.0000
Net Income from Continuing & Discontinued Operation
646.5960
646.5960
483.9030
115.0000
Normalized Income
806.6538
806.6538
577.1878
115.0000
Interest Income
0.0140
0.0140
--
--
Interest Expense
106.4710
106.4710
39.6460
27.0000
Net Interest Income
-114.3950
-114.3950
-41.6170
-27.0000
EBIT
754.1220
754.1220
637.1700
142.0000
EBITDA
1,233.7000
1,233.7000
787.8690
179.0000
Reconciled Cost of Revenue
4,899.2610
4,899.2610
3,244.3310
1,607.0000
Reconciled Depreciation
479.5780
479.5780
150.6990
37.0000
Net Income from Continuing Operation Net Minority Interest
646.5960
646.5960
483.9030
115.0000
Total Unusual Items Excluding Goodwill
-160.3190
-160.3190
-115.1880
--
Total Unusual Items
-160.3190
-160.3190
-115.1880
--
Normalized EBITDA
1,394.0190
1,394.0190
903.0570
179.0000
Tax Rate for Calcs
0.0000
0.0000
0.0002
--
Tax Effect of Unusual Items
-0.2612
-0.2612
-21.9032
--
12/31/2021 - 12/22/2023
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