8.76
-0.14
(-1.57%)
As of 9:25:30 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
702,459
702,459
580,715
42,569
12,570
Cost of Revenue
264,548
264,548
211,945
37,911
11,687
Gross Profit
437,911
437,911
368,770
4,658
883
Operating Expense
304,270
304,270
305,405
10,647
11,409
Operating Income
133,641
133,641
63,365
-5,989
-10,526
Net Non Operating Interest Income Expense
-49,165
-49,165
-36,662
-5,147
2,940
Pretax Income
76,721
76,721
34,643
-6,664
-12,226
Tax Provision
17,588
17,588
-1,839
-574
161
Net Income Common Stockholders
42,219
42,219
31,734
-4,944
-10,856
Diluted NI Available to Com Stockholders
42,219
42,219
31,734
-4,944
-10,856
Basic EPS
0.54
--
1.86
-0.29
-0.63
Diluted EPS
0.54
--
1.86
-0.29
-0.63
Basic Average Shares
77,902
--
17,106.55
17,106.55
17,106.55
Diluted Average Shares
77,902
--
17,106.55
17,106.55
17,106.55
Total Operating Income as Reported
115,109
115,109
61,028
-5,969
-10,574
Rent Expense Supplemental
24,438
24,438
22,219
36
173
Total Expenses
568,818
568,818
517,350
48,558
23,096
Net Income from Continuing & Discontinued Operation
42,219
42,219
31,734
-4,944
-10,856
Normalized Income
56,502.61
56,502.61
33,486.75
-4,962.28
-10,820
Interest Income
2,810
2,810
6,137
167
631
Interest Expense
32,234
32,234
41,479
1,826
776
Net Interest Income
-49,165
-49,165
-36,662
-5,147
2,940
EBIT
108,955
108,955
76,122
-4,838
-11,450
EBITDA
177,160
177,160
118,476
-4,551
-9,301
Reconciled Cost of Revenue
264,548
264,548
211,945
37,911
11,687
Reconciled Depreciation
68,205
68,205
42,354
287
2,149
Net Income from Continuing Operation Net Minority Interest
42,219
42,219
31,734
-4,944
-10,856
Total Unusual Items Excluding Goodwill
-18,532
-18,532
-2,337
20
-48
Total Unusual Items
-18,532
-18,532
-2,337
20
-48
Normalized EBITDA
195,692
195,692
120,813
-4,571
-9,253
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,248.39
-4,248.39
-584.25
1.72
-12
12/31/2021 - 11/15/2024
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