0.0800
+0.0082
+(11.42%)
At close: January 29 at 4:00:00 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
14,647.8440
14,076.6530
12,601.1690
8,451.8700
8,159.7960
Cost of Revenue
11,626.0660
11,055.5180
8,981.1580
5,668.9580
5,426.7650
Gross Profit
3,021.7780
3,021.1350
3,620.0110
2,782.9120
2,733.0310
Operating Expense
4,665.3480
4,403.9060
4,011.1750
1,802.2000
2,013.1700
Operating Income
-1,643.5700
-1,382.7710
-391.1640
980.7120
719.8610
Net Non Operating Interest Income Expense
267.8430
203.3150
10.7630
-172.8610
-74.1340
Other Income Expense
-74.7660
147.0880
-361.8840
--
276.2650
Pretax Income
-1,450.4930
-1,032.3680
-742.2850
807.8510
921.9920
Tax Provision
-207.0000
-145.0000
-180.0000
200.0000
130.0000
Net Income Common Stockholders
-1,243.4930
-887.3680
-562.2850
607.8510
791.9920
Diluted NI Available to Com Stockholders
-1,243.4930
-887.3680
-562.2850
607.8510
791.9920
Total Operating Income as Reported
-1,677.2810
-1,072.5890
-391.1640
980.7120
529.3680
Rent Expense Supplemental
1,524.8830
1,312.7170
1,147.7440
681.5600
709.7040
Total Expenses
16,291.4140
15,459.4240
12,992.3330
7,471.1580
7,439.9350
Net Income from Continuing & Discontinued Operation
-1,243.4930
-887.3680
-562.2850
607.8510
791.9920
Normalized Income
-1,419.6464
-1,222.8669
-496.8199
607.8510
955.6257
Interest Income
364.1850
300.9230
125.5290
--
103.6230
Interest Expense
96.3420
97.6080
114.7660
172.8610
177.7570
Net Interest Income
267.8430
203.3150
10.7630
-172.8610
-74.1340
EBIT
-1,354.1510
-934.7600
-627.5190
980.7120
1,099.7490
EBITDA
-752.9920
-336.2200
-178.4810
1,214.7390
1,289.1380
Reconciled Cost of Revenue
11,726.0670
11,055.5180
8,981.1580
5,668.9580
5,426.7670
Reconciled Depreciation
501.1580
598.5400
449.0380
234.0270
189.3870
Net Income from Continuing Operation Net Minority Interest
-1,243.4930
-887.3680
-562.2850
607.8510
791.9920
Total Unusual Items Excluding Goodwill
205.4770
390.3210
-86.4220
--
-190.4930
Total Unusual Items
205.4770
390.3210
-86.4220
--
-190.4930
Normalized EBITDA
-958.4690
-726.5410
-92.0590
1,214.7390
1,479.6310
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
29.3236
54.8221
-20.9569
--
-26.8593
-
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