5.13
0.00
(0.00%)
At close: January 17 at 3:00:00 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
173,041.00
157,652.00
137,121.00
83,559.00
61,386.00
Cost of Revenue
50,094.00
45,679.00
41,313.00
27,607.00
22,159.00
Gross Profit
122,947.00
111,973.00
95,808.00
55,952.00
39,227.00
Operating Expense
9,336.00
8,655.00
6,517.00
4,855.00
3,474.00
Operating Income
113,611.00
103,318.00
89,291.00
51,097.00
35,753.00
Net Non Operating Interest Income Expense
-68,609.00
-55,391.00
-42,171.00
-24,161.00
-14,620.00
Other Income Expense
-1,660.00
112,103.00
73,748.00
66,603.00
14,102.00
Pretax Income
43,342.00
160,030.00
120,868.00
93,539.00
35,235.00
Net Income Common Stockholders
43,342.00
160,030.00
120,868.00
93,539.00
35,235.00
Diluted NI Available to Com Stockholders
43,342.00
160,030.00
120,868.00
93,539.00
35,235.00
Basic EPS
0.61
2.33
1.80
1.63
1.26
Diluted EPS
0.61
2.33
1.80
1.63
1.26
Basic Average Shares
70,741.99
68,589.61
67,322.64
57,302.63
27,975.11
Diluted Average Shares
70,741.99
68,589.61
67,322.64
57,302.63
27,975.11
Total Expenses
59,430.00
54,334.00
47,830.00
32,462.00
25,633.00
Net Income from Continuing & Discontinued Operation
43,342.00
160,030.00
120,868.00
93,539.00
35,235.00
Normalized Income
12,495.50
111,163.60
115,181.00
-5,422.14
31,773.89
Interest Expense
53,035.00
41,545.00
29,120.00
15,218.00
11,001.00
Net Interest Income
-68,609.00
-55,391.00
-42,171.00
-24,161.00
-14,620.00
EBIT
96,377.00
201,575.00
149,988.00
108,757.00
46,236.00
EBITDA
96,489.00
201,666.00
150,081.00
108,850.00
46,329.00
Reconciled Cost of Revenue
50,094.00
45,679.00
41,313.00
27,607.00
22,159.00
Reconciled Depreciation
112.00
91.00
93.00
93.00
93.00
Net Income from Continuing Operation Net Minority Interest
43,342.00
160,030.00
120,868.00
93,539.00
35,235.00
Total Unusual Items Excluding Goodwill
36,290.00
81,444.00
7,707.00
134,641.00
4,709.00
Total Unusual Items
36,290.00
81,444.00
7,707.00
134,641.00
4,709.00
Normalized EBITDA
60,199.00
120,222.00
142,374.00
-25,791.00
41,620.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
5,443.50
32,577.60
2,020.00
35,679.87
1,247.89
12/31/2020 - 5/23/2014
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.
UpgradeRelated Tickers
CBAOF FIBRA Terrafina
1.5000
0.00%
FRLOF Frasers Logistics & Commercial Trust
0.6556
0.00%
SBBSF Sabana Industrial Real Estate Investment Trust
0.2260
0.00%
DBMBF FIBRA Macquarie México
1.4650
0.00%
DXI.AX Dexus Industria REIT
2.7350
+0.92%
DREUF Dream Industrial Real Estate Investment Trust
8.15
+0.43%
ACDSF CapitaLand Ascendas REIT
1.8000
0.00%
NSR.AX National Storage REIT
2.2950
-0.22%
SFSHF Safestore Holdings Plc
7.55
0.00%
DIR-UN.TO Dream Industrial Real Estate Investment Trust
11.69
-0.34%