Unlock stock picks and a broker-level newsfeed that powers Wall Street.
6.00
-0.20
(-3.23%)
As of April 4 at 8:12:18 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,330,438
1,330,438
1,388,894
1,102,881
656,669
Cost of Revenue
438,728
438,728
461,979
378,586
216,859
Gross Profit
891,710
891,710
926,915
724,295
439,810
Operating Expense
803,783
803,783
777,720
684,803
607,147
Operating Income
87,927
87,927
149,195
39,492
-167,337
Net Non Operating Interest Income Expense
-143,399
-143,399
-154,041
-121,814
-123,496
Other Income Expense
-80,728
-80,728
-4,666
71,919
45,450
Pretax Income
-136,202
-136,202
-9,512
-10,403
-245,383
Tax Provision
-30,518
-30,518
-147,563
-724
3,339
Net Income Common Stockholders
-37,681
-37,681
167,164
113
-248,722
Average Dilution Earnings
--
--
28,430
--
--
Diluted NI Available to Com Stockholders
-37,681
-37,681
195,594
113
-248,722
Basic EPS
-0.78
-0.59
2.64
0.00
-3.93
Diluted EPS
-0.78
-0.59
2.12
0.00
-3.93
Basic Average Shares
63,624.58
63,585.19
63,401.53
63,359.24
63,339.24
Diluted Average Shares
70,855.44
63,585.19
92,335.40
63,359.24
63,339.24
Rent Expense Supplemental
7,063
7,063
5,737
2,243
1,359
Total Expenses
1,242,511
1,242,511
1,239,699
1,063,389
824,006
Net Income from Continuing & Discontinued Operation
-37,681
-37,681
167,164
113
-248,722
Normalized Income
-44,922.02
-44,922.02
138,136.80
-79,019.27
-273,143.85
Interest Income
1,356
1,356
897
277
232
Interest Expense
144,755
144,755
154,938
122,091
123,728
Net Interest Income
-143,399
-143,399
-154,041
-121,814
-123,496
EBIT
8,553
8,553
145,426
111,688
-121,655
EBITDA
186,502
186,502
321,964
294,666
93,634
Reconciled Cost of Revenue
438,726
438,726
461,979
378,586
216,859
Reconciled Depreciation
177,949
177,949
176,538
182,978
215,289
Net Income from Continuing Operation Net Minority Interest
-105,684
-105,684
138,051
-9,679
-248,722
Total Unusual Items Excluding Goodwill
-78,308
-78,308
-143
74,527
33,227
Total Unusual Items
-78,308
-78,308
-143
74,527
33,227
Normalized EBITDA
264,810
264,810
322,107
220,139
60,407
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-17,546.02
-17,546.02
-57.20
5,186.73
8,805.16
12/31/2021 - 2/14/2024
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