Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
59.10
+0.30
+(0.51%)
As of 8:13:37 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
398,793
395,456
396,493
366,416
340,810
Cost of Revenue
100,325
95,212
104,567
95,547
87,557
Gross Profit
298,468
300,244
291,926
270,869
253,253
Operating Expense
8,788
13,421
14,222
31,948
26,735
Operating Income
289,680
286,823
277,704
238,921
226,518
Net Non Operating Interest Income Expense
-65,460
-28,085
-27,481
-18,427
-9,602
Pretax Income
-41,489
80,348
-47,988
494,054
275,493
Tax Provision
4,991
7,201
6,183
11,486
12,491
Net Income Common Stockholders
-52,195
63,889
-55,497
482,938
260,337
Average Dilution Earnings
3,886.60
--
--
--
--
Diluted NI Available to Com Stockholders
-52,195
63,889
-55,497
482,938
260,337
Basic EPS
-1.67
1.70
-1.63
15.09
8.78
Diluted EPS
-1.67
1.70
-1.63
14.79
8.68
Basic Average Shares
37,133.96
37,523.64
34,067.90
32,000.64
29,655.29
Diluted Average Shares
38,077.92
37,523.64
34,067.90
32,557.28
30,213.88
Total Operating Income as Reported
296,289
286,823
277,703
257,067
248,877
Rent Expense Supplemental
26,786
973
2,438
23,082
22,876
Total Expenses
109,113
108,633
118,789
127,495
114,292
Net Income from Continuing & Discontinued Operation
-52,195
63,889
-55,497
482,938
260,337
Normalized Income
12,854
89,693.65
4,113
305,168.37
238,965.01
Interest Income
13,602
12,661
13,327
11,386
12,123
Interest Expense
75,199
39,532
39,550
26,124
20,660
Net Interest Income
-65,460
-28,085
-27,481
-18,427
-9,602
EBIT
33,710
119,880
-8,438
520,178
296,153
EBITDA
33,710
119,880
-5,890
523,371
297,571
Reconciled Cost of Revenue
100,325
95,212
104,567
95,547
87,557
Reconciled Depreciation
916
--
2,548
3,193
1,418
Net Income from Continuing Operation Net Minority Interest
-52,195
63,889
-55,497
482,938
260,337
Total Unusual Items Excluding Goodwill
-86,732
-28,345
-79,480
196,631
27,834
Total Unusual Items
-59,395
-28,345
-79,480
210,921
33,034
Normalized EBITDA
93,105
148,225
73,590
312,450
264,537
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-21,683
-2,540.35
-19,870
4,571.37
1,262.01
12/31/2021 - 10/14/2014
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