63.25
+0.50
+(0.80%)
At close: 6:08:37 PM GMT+3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
951,757.26
664,837.24
685,133.34
215,350.93
204,326.36
Cost of Revenue
819,574.04
438,696.61
505,923.78
176,519.25
150,370.93
Gross Profit
132,183.23
226,140.63
179,209.57
38,831.68
53,955.43
Operating Expense
96,540.31
62,057.20
32,272.80
5,819.94
6,365.69
Operating Income
35,642.91
164,083.43
146,936.77
33,011.74
47,589.75
Net Non Operating Interest Income Expense
7,473.06
36,964.48
16,934.22
859.53
-7.84
Pretax Income
-120,117.79
57,356.01
82,421.57
28,505.25
47,095.12
Tax Provision
-19,585.63
48,911.01
27,144.46
5,048.90
6,218.83
Net Income Common Stockholders
-97,674.11
8,445.01
55,277.11
23,456.35
31,293.53
Diluted NI Available to Com Stockholders
-97,674.11
8,445.01
55,277.11
23,456.35
31,293.53
Basic EPS
-1.36
0.15
1.23
0.35
0.47
Diluted EPS
-1.36
0.15
1.23
0.35
0.47
Basic Average Shares
66,962.33
56,512.33
67,000
67,000
67,000
Diluted Average Shares
67,000
56,512.33
67,000
67,000
67,000
Total Operating Income as Reported
8,163.70
161,274.34
164,448.93
21,108.62
50,935.51
Total Expenses
916,114.35
500,753.81
538,196.58
182,339.19
156,736.62
Net Income from Continuing & Discontinued Operation
-97,674.11
8,445.01
55,277.11
23,456.35
31,293.53
Normalized Income
-74,802.46
14,010.17
64,095.14
23,120.24
32,361.02
Interest Income
48,461.79
65,700.06
29,485.48
1,706.79
571.92
Interest Expense
38,862.69
24,843.81
10,238.38
38.54
7.25
Net Interest Income
7,473.06
36,964.48
16,934.22
859.53
-7.84
EBIT
-81,255.09
82,199.82
92,659.96
28,543.79
47,102.37
EBITDA
-62,887.90
93,561.42
101,741.36
29,782.92
47,860.57
Reconciled Cost of Revenue
819,574.04
438,696.61
505,923.78
176,519.25
150,370.93
Reconciled Depreciation
18,367.20
11,361.60
9,081.40
1,239.14
758.21
Net Income from Continuing Operation Net Minority Interest
-97,674.11
8,445.01
55,277.11
23,456.35
31,293.53
Total Unusual Items Excluding Goodwill
-27,327.49
-7,420.21
-13,148.22
408.46
-1,229.90
Total Unusual Items
-27,327.49
-7,420.21
-13,148.22
408.46
-1,229.90
Normalized EBITDA
-35,560.41
100,981.63
114,889.58
29,374.46
49,090.47
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,455.84
-1,855.05
-4,330.19
72.35
-162.41
12/31/2020 - 6/14/2023
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
061.MU Docebo Inc
31.08
+0.49%
ABX.F Advanced Blockchain AG
3.1300
+5.03%
PAYX.VI Paychex, Inc.
146.26
+1.23%
CRBAF CARBEEZA INC.
0.1330
+150.00%
MNDYN.MX MONDAY COM LTD
6,266.72
+3.22%
2Y7.F Fastly, Inc.
6.51
-3.56%
BBRDF Blackbird plc
0.0840
+40.00%
A9L0.DU Alight Inc
6.45
0.00%
061.F Docebo Inc.
31.00
-12.80%
307.SG Shopify Inc
108.00
+3.49%