0.3500
-0.0200
(-5.41%)
At close: April 14 at 4:23:48 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
10,873.6260
10,873.6260
4,238.4830
3,326.0400
1,578.6790
Cost of Revenue
8,130.0660
8,130.0660
3,296.1580
1,709.0390
940.4760
Gross Profit
2,743.5600
2,743.5600
942.3250
1,617.0010
638.2030
Operating Expense
1,586.6010
1,586.6010
638.5300
964.3530
292.4410
Operating Income
1,156.9590
1,156.9590
303.7950
652.6480
345.7620
Net Non Operating Interest Income Expense
-31.4450
-31.4450
-42.0160
-44.7510
-6.4290
Pretax Income
1,017.3660
1,017.3660
158.6010
467.9240
337.3300
Tax Provision
395.1020
395.1020
55.5120
2.4620
85.7020
Net Income Common Stockholders
622.2640
622.2640
103.0890
486.4490
251.8030
Diluted NI Available to Com Stockholders
622.2640
622.2640
103.0890
486.4490
251.8030
Basic EPS
0.05
--
0.01
0.04
0.02
Diluted EPS
0.05
--
0.01
0.04
0.02
Basic Average Shares
13,266.5000
--
13,332.5000
12,915
12,915
Diluted Average Shares
13,266.5000
--
13,332.5000
12,915
12,915
Rent Expense Supplemental
185.5440
185.5440
121.3910
138.0830
101.9500
Total Expenses
9,716.6670
9,716.6670
3,934.6880
2,673.3920
1,232.9170
Net Income from Continuing & Discontinued Operation
622.2640
622.2640
103.0890
486.4490
251.8030
Normalized Income
688.4119
688.4119
170.1536
625.6865
253.3001
Interest Income
8.7870
8.7870
--
0.0010
0.0010
Interest Expense
40.2320
40.2320
42.0160
44.7520
6.4300
Net Interest Income
-31.4450
-31.4450
-42.0160
-44.7510
-6.4290
EBIT
1,057.5980
1,057.5980
200.6170
512.6760
343.7600
EBITDA
1,963.6620
1,963.6620
200.6170
1,220.5620
509.1500
Reconciled Cost of Revenue
8,130.0660
8,130.0660
3,296.1580
1,709.0390
940.4760
Reconciled Depreciation
906.0640
906.0640
--
707.8860
165.3900
Net Income from Continuing Operation Net Minority Interest
622.2640
622.2640
103.0890
486.4490
251.8030
Total Unusual Items Excluding Goodwill
-108.1480
-108.1480
-103.1780
-139.9740
-2.0070
Total Unusual Items
-108.1480
-108.1480
-103.1780
-139.9740
-2.0070
Normalized EBITDA
2,071.8100
2,071.8100
303.7950
1,360.5360
511.1570
Tax Rate for Calcs
0.0004
0.0004
0.0004
0
0.0003
Tax Effect of Unusual Items
-42.0001
-42.0001
-36.1134
-0.7365
-0.5099
12/31/2020 - 12/29/2021
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