Unlock stock picks and a broker-level newsfeed that powers Wall Street.
1.3080
+0.0400
+(3.15%)
At close: April 4 at 8:05:40 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
630,400
630,400
577,200
491,400
337,600
Cost of Revenue
268,200
268,200
252,500
222,700
154,300
Gross Profit
362,200
362,200
324,700
268,700
183,300
Operating Expense
51,700
51,700
38,900
36,400
38,200
Operating Income
310,500
310,500
285,800
232,300
145,100
Net Non Operating Interest Income Expense
-174,600
-174,600
-161,400
-120,400
-68,600
Pretax Income
273,100
273,100
-455,500
183,600
824,600
Tax Provision
85,200
85,200
-73,900
58,500
184,100
Net Income Common Stockholders
187,900
187,900
-381,500
125,100
637,900
Diluted NI Available to Com Stockholders
187,900
187,900
-381,500
125,100
637,900
Basic EPS
-0.94
1.44
-2.91
0.92
7.52
Diluted EPS
-0.94
1.44
-2.91
0.92
7.44
Basic Average Shares
134,867.7960
130,700
131,100
135,717.9660
84,810.8470
Diluted Average Shares
134,867.7960
130,700
131,100
135,717.9660
84,810.8470
Total Operating Income as Reported
310,500
310,500
285,900
232,400
145,100
Total Expenses
319,900
319,900
291,400
259,100
192,500
Net Income from Continuing & Discontinued Operation
187,900
187,900
-381,500
125,100
637,900
Normalized Income
169,873.7093
169,873.7093
-264,381.0538
59,756.3725
629,433.5314
Interest Income
--
--
7,500
1,400
--
Interest Expense
174,600
174,600
169,700
121,800
68,600
Net Interest Income
-174,600
-174,600
-161,400
-120,400
-68,600
EBIT
447,700
447,700
-285,800
305,400
893,200
EBITDA
450,200
450,200
-283,100
308,200
894,200
Reconciled Cost of Revenue
268,200
268,200
252,500
222,700
154,300
Reconciled Depreciation
2,500
2,500
2,700
2,200
1,000
Net Income from Continuing Operation Net Minority Interest
187,900
187,900
-381,500
125,100
637,900
Total Unusual Items Excluding Goodwill
26,200
26,200
-139,800
95,900
10,900
Total Unusual Items
26,200
26,200
-139,800
95,900
10,900
Normalized EBITDA
424,000
424,000
-143,300
212,300
883,300
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
8,173.7093
8,173.7093
-22,681.0538
30,556.3725
2,433.5314
12/31/2021 - 12/13/2021
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