Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
103.60
-1.20
(-1.15%)
At close: March 7 at 5:35:24 PM GMT+1
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,595,300
2,709,800
2,650,300
2,958,800
2,982,900
Cost of Revenue
2,061,000
2,119,400
2,115,600
2,190,800
2,262,300
Gross Profit
534,300
590,400
534,700
768,000
720,600
Operating Expense
665,400
382,700
692,900
487,200
465,000
Operating Income
-131,100
207,700
-158,200
280,800
255,600
Net Non Operating Interest Income Expense
-58,800
-69,600
-71,200
-50,100
-91,000
Pretax Income
-555,300
75,200
-622,900
492,800
276,100
Tax Provision
-93,900
-10,900
-114,400
68,300
13,900
Net Income Common Stockholders
-428,300
6,100
-472,900
326,800
211,600
Diluted NI Available to Com Stockholders
-428,300
6,100
-472,900
326,800
211,600
Basic EPS
0.29
0.29
-23.08
16.21
11.74
Diluted EPS
0.28
0.28
-23.08
16.21
11.49
Basic Average Shares
21,312.64
21,312.64
20,490.58
20,158.33
18,024.26
Diluted Average Shares
21,791.05
21,791.05
21,020.55
20,649.59
18,424.09
Total Operating Income as Reported
--
198,100
-407,300
--
--
Rent Expense Supplemental
9,700
--
10,300
10,400
8,900
Total Expenses
2,726,400
2,502,100
2,808,500
2,678,000
2,727,300
Net Income from Continuing & Discontinued Operation
-428,300
6,100
-472,900
326,800
211,600
Normalized Income
-340,787.63
63,775
-362,012.07
185,529.71
216,991.06
Interest Income
55,500
62,000
32,500
10,600
2,600
Interest Expense
82,300
96,000
71,400
47,400
59,500
Net Interest Income
-58,800
-69,600
-71,200
-50,100
-91,000
EBIT
-473,000
171,200
-551,500
540,200
335,600
EBITDA
-345,700
218,500
-425,100
571,600
383,200
Reconciled Cost of Revenue
2,061,000
2,119,400
2,115,600
2,190,800
2,262,300
Reconciled Depreciation
127,300
47,300
126,400
31,400
47,600
Net Income from Continuing Operation Net Minority Interest
-428,300
6,100
-472,900
326,800
211,600
Total Unusual Items Excluding Goodwill
-104,600
-76,900
-135,100
164,000
-5,700
Total Unusual Items
-104,000
-76,900
-134,500
164,000
-5,700
Normalized EBITDA
-241,700
295,400
-290,600
407,600
388,900
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-17,687.63
-19,225
-24,812.07
22,729.71
-308.94
12/31/2021 - 1/3/2000
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