3.8000
+0.3940
+(11.57%)
At close: 3:56:17 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
225,927.0000
205,463.0000
210,160.0000
165,320.0000
138,461.0000
Cost of Revenue
186,240.0000
168,852.0000
158,635.0000
128,952.0000
111,126.0000
Gross Profit
39,687.0000
36,611.0000
51,525.0000
36,368.0000
27,335.0000
Operating Expense
31,274.0000
28,052.0000
27,858.0000
29,606.0000
28,078.0000
Operating Income
8,413.0000
8,559.0000
23,667.0000
6,762.0000
-743.0000
Net Non Operating Interest Income Expense
-832.0000
-822.0000
-821.0000
-723.0000
-983.0000
Other Income Expense
-27,210.0000
10,516.0000
2,103.0000
23,649.0000
672.0000
Pretax Income
-19,629.0000
18,253.0000
24,949.0000
29,688.0000
-1,054.0000
Tax Provision
9,823.0000
12,130.0000
18,748.0000
15,733.0000
-2,213.0000
Net Income Common Stockholders
-29,452.0000
6,123.0000
6,201.0000
13,955.0000
1,159.0000
Diluted NI Available to Com Stockholders
-29,452.0000
6,123.0000
6,201.0000
13,955.0000
1,159.0000
Basic EPS
-0.13
0.03
0.03
0.08
0.01
Diluted EPS
-0.13
0.03
0.03
0.08
0.01
Basic Average Shares
231,136.5500
196,018.6230
183,009.3390
167,289.7320
150,901.5980
Diluted Average Shares
231,479.0540
197,764.7990
185,349.6340
170,663.8830
154,039.7140
Total Operating Income as Reported
8,989.0000
8,700.0000
23,464.0000
22,230.0000
-793.0000
Total Expenses
217,514.0000
196,904.0000
186,493.0000
158,558.0000
139,204.0000
Interest Expense
832.0000
822.0000
790.0000
723.0000
918.0000
Net Interest Income
-832.0000
-822.0000
-821.0000
-723.0000
-983.0000
Net Income from Continuing & Discontinued Operation
-29,452.0000
6,123.0000
6,201.0000
13,955.0000
1,159.0000
Normalized Income
-6,323.5000
-186.6000
4,649.1963
-3,427.0150
665.0800
EBIT
-18,797.0000
19,075.0000
25,739.0000
30,411.0000
-136.0000
EBITDA
12,753.0000
47,864.0000
51,827.0000
54,938.0000
28,727.0000
Reconciled Cost of Revenue
155,719.0000
140,967.0000
133,385.0000
104,590.0000
82,465.0000
Reconciled Depreciation
31,550.0000
28,789.0000
26,088.0000
24,527.0000
28,863.0000
Net Income from Continuing Operation Net Minority Interest
-29,452.0000
6,123.0000
6,201.0000
13,955.0000
1,159.0000
Total Unusual Items Excluding Goodwill
-27,210.0000
10,516.0000
2,103.0000
23,649.0000
672.0000
Total Unusual Items
-27,210.0000
10,516.0000
2,103.0000
23,649.0000
672.0000
Normalized EBITDA
39,963.0000
37,348.0000
49,724.0000
31,289.0000
28,055.0000
Tax Rate for Calcs
0.0002
0.0004
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-4,081.5000
4,206.4000
551.1963
6,266.9850
178.0800
12/31/2020 - 4/13/2006
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