122.00
-4.80
(-3.79%)
At close: January 10 at 4:28:20 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
6,974,000.00
6,397,000.00
5,200,000.00
3,658,787.00
19,599,455.00
Cost of Revenue
717,000.00
735,000.00
704,000.00
494,083.00
17,254,670.00
Gross Profit
6,257,000.00
5,662,000.00
4,496,000.00
3,164,704.00
2,344,785.00
Operating Expense
5,451,000.00
5,006,000.00
3,944,000.00
2,746,330.00
2,103,674.00
Operating Income
806,000.00
656,000.00
552,000.00
418,374.00
241,111.00
Net Non Operating Interest Income Expense
-102,000.00
-287,000.00
-197,000.00
-102,133.00
-55,446.00
Pretax Income
270,000.00
-82,000.00
65,000.00
291,774.00
193,652.00
Tax Provision
167,000.00
77,000.00
42,000.00
46,663.00
66,821.00
Net Income Common Stockholders
138,000.00
-115,000.00
25,000.00
218,091.00
120,495.00
Diluted NI Available to Com Stockholders
138,000.00
-115,000.00
25,000.00
218,091.00
120,495.00
Basic EPS
1.53
-1.29
0.29
2.59
1.52
Diluted EPS
1.50
-1.29
0.28
2.54
1.48
Basic Average Shares
88,636.12
89,305.77
88,607.78
84,150.00
79,321.00
Diluted Average Shares
90,707.82
90,526.98
89,844.18
85,970.00
81,271.00
Total Operating Income as Reported
610,000.00
442,000.00
417,000.00
405,103.00
241,112.00
Total Expenses
6,168,000.00
5,741,000.00
4,648,000.00
3,240,413.00
19,358,344.00
Net Income from Continuing & Discontinued Operation
138,000.00
-115,000.00
25,000.00
218,091.00
120,495.00
Normalized Income
291,660.00
51,140.00
138,880.00
240,593.15
120,495.00
Interest Income
24,000.00
23,000.00
29,000.00
13,948.00
8,449.00
Interest Expense
281,000.00
276,000.00
194,000.00
83,067.00
41,125.00
Net Interest Income
-102,000.00
-287,000.00
-197,000.00
-102,133.00
-55,446.00
EBIT
551,000.00
194,000.00
259,000.00
374,841.00
234,777.00
EBITDA
876,000.00
497,000.00
593,000.00
549,384.00
375,080.00
Reconciled Cost of Revenue
717,000.00
735,000.00
704,000.00
494,083.00
17,254,670.00
Reconciled Depreciation
325,000.00
303,000.00
334,000.00
174,543.00
140,302.00
Net Income from Continuing Operation Net Minority Interest
138,000.00
-115,000.00
25,000.00
218,091.00
120,495.00
Total Unusual Items Excluding Goodwill
-197,000.00
-213,000.00
-146,000.00
-26,786.00
--
Total Unusual Items
-197,000.00
-213,000.00
-146,000.00
-26,786.00
--
Normalized EBITDA
1,073,000.00
710,000.00
739,000.00
576,170.00
375,080.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-43,340.00
-46,860.00
-32,120.00
-4,283.85
--
12/31/2020 - 11/8/2017
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.
UpgradeRelated Tickers
BAQ.F Aubay
43.00
-1.38%
ATEA.OL Atea ASA
139.60
-1.55%
9749.T Fuji Soft Incorporated
9,750.00
-0.41%
B3.ST B3 Consulting Group AB (publ)
75.20
-1.57%
CHG.DU Chapters Group AG
27.60
-0.72%
TRIFOR.CO Trifork Group AG
80.90
-2.18%
ALITL.PA IT Link SA
26.30
+0.38%
COLUM.CO Columbus A/S
10.30
+0.98%
DATA.CO Dataproces Group A/S
5.75
0.00%
NETC.CO Netcompany Group A/S
339.00
-0.76%