123.00
0.00
(0.00%)
At close: September 30 at 5:29:30 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,268,313
1,147,415
852,279
529,319
278,613
Cost of Revenue
830,503
754,827
606,026
353,252
196,156
Gross Profit
437,810
392,588
246,253
176,067
82,457
Operating Expense
327,807
287,760
161,862
111,956
53,032
Operating Income
110,003
104,828
84,391
64,111
29,425
Net Non Operating Interest Income Expense
7,630
-4,285
-7,098
-5,201
-1,401
Pretax Income
30,061
9,155
14,543
40,172
27,718
Tax Provision
5,845
3,804
15,007
9,667
5,822
Net Income Common Stockholders
24,215
5,351
-465
30,506
21,896
Diluted NI Available to Com Stockholders
24,215
5,351
-465
30,506
21,896
Total Operating Income as Reported
-99,568
-104,743
45,197
63,508
29,881
Total Expenses
1,158,310
1,042,587
767,888
465,208
249,188
Net Income from Continuing & Discontinued Operation
24,215
5,351
-465
30,506
21,896
Normalized Income
96,728.47
76,823.70
45,248.76
40,980.61
22,484.52
Interest Income
6,529
4,813
9
9
27
Interest Expense
-435
8,053
5,945
4,993
1,428
Net Interest Income
7,630
-4,285
-7,098
-5,201
-1,401
EBIT
29,626
17,208
20,488
45,165
29,146
EBITDA
223,499
211,738
61,045
75,248
36,665
Reconciled Cost of Revenue
830,503
754,827
606,026
353,252
196,156
Reconciled Depreciation
193,873
194,530
40,557
30,083
7,519
Net Income from Continuing Operation Net Minority Interest
24,215
5,351
-465
30,506
21,896
Total Unusual Items Excluding Goodwill
-90,016
-90,016
-57,574
-13,794
-745
Total Unusual Items
-90,016
-90,016
-57,574
-13,794
-745
Normalized EBITDA
313,515
301,754
118,619
89,042
37,410
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-17,502.53
-18,543.30
-11,860.24
-3,319.39
-156.48
12/31/2020 - 10/11/2024
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