2.7000
0.0000
(0.00%)
At close: January 16 at 6:16:00 PM GMT-3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
615,301.0000
474,418.0000
265,134.0000
227,901.0000
180,202.0000
Cost of Revenue
378,755.0000
305,573.0000
229,646.0000
232,414.0000
243,218.0000
Gross Profit
236,546.0000
168,845.0000
35,488.0000
-4,513.0000
-63,016.0000
Operating Expense
69,984.0000
149,972.0000
148,037.0000
184,171.0000
236,082.0000
Operating Income
166,562.0000
18,873.0000
-112,549.0000
-188,684.0000
-299,098.0000
Net Non Operating Interest Income Expense
-38,520.0000
-243,999.0000
-228,943.0000
-125,705.0000
-114,969.0000
Pretax Income
-40,230.0000
-560,671.0000
-403,120.0000
-375,475.0000
-417,139.0000
Tax Provision
51,762.0000
20,298.0000
7,595.0000
6,223.0000
2,626.0000
Net Income Common Stockholders
-106,125.0000
-584,254.0000
-410,971.0000
-377,126.0000
-306,709.0000
Diluted NI Available to Com Stockholders
-106,125.0000
-584,254.0000
-410,971.0000
-377,126.0000
-306,709.0000
Basic EPS
-5.65
-22.90
-18.33
-14.29
-11.62
Diluted EPS
-5.65
-22.90
-18.33
-14.29
-11.62
Basic Average Shares
139,414.4860
25,516.0000
22,416.0000
26,391.3250
26,391.3250
Diluted Average Shares
139,587.9040
25,516.0000
22,416.0000
26,391.3250
26,391.3250
Rent Expense Supplemental
--
--
--
--
2,375.0000
Total Expenses
448,739.0000
455,545.0000
377,683.0000
416,585.0000
479,300.0000
Net Income from Continuing & Discontinued Operation
-106,125.0000
-584,254.0000
-410,971.0000
-377,126.0000
-306,709.0000
Normalized Income
-574.5000
-357,873.3400
-369,623.9800
-335,659.5200
-306,709.0000
Interest Income
1,111.0000
1,215.0000
3,085.0000
24,085.0000
13,794.0000
Interest Expense
111,136.0000
211,754.0000
204,221.0000
124,323.0000
128,763.0000
Net Interest Income
-38,520.0000
-243,999.0000
-228,943.0000
-125,705.0000
-114,969.0000
EBIT
70,906.0000
-348,917.0000
-198,899.0000
-251,152.0000
-288,376.0000
EBITDA
72,353.0000
-346,729.0000
-190,350.0000
-234,658.0000
-255,629.0000
Reconciled Cost of Revenue
378,755.0000
305,573.0000
229,646.0000
232,414.0000
243,218.0000
Reconciled Depreciation
1,347.0000
2,188.0000
8,549.0000
16,494.0000
32,747.0000
Net Income from Continuing Operation Net Minority Interest
-106,125.0000
-584,254.0000
-410,971.0000
-377,126.0000
-306,709.0000
Total Unusual Items Excluding Goodwill
-159,925.0000
-343,001.0000
-62,647.0000
-62,828.0000
-132,216.0000
Total Unusual Items
-159,925.0000
-343,001.0000
-62,647.0000
-62,828.0000
-132,216.0000
Normalized EBITDA
232,278.0000
-3,728.0000
-127,703.0000
-171,830.0000
-255,629.0000
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-54,374.5000
-116,620.3400
-21,299.9800
-21,361.5200
--
12/31/2020 - 1/4/2021
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