2.2200
+0.2200
+(11.00%)
At close: April 17 at 8:02:11 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
10,975,939
9,956,501
9,325,631
7,818,681
5,738,972
Cost of Revenue
8,675,202
8,034,051
7,389,774
6,039,252
4,188,521
Gross Profit
2,300,737
1,922,450
1,935,857
1,779,429
1,550,451
Operating Expense
1,285,879
1,283,228
1,275,738
1,121,698
850,460
Operating Income
1,014,858
639,222
660,119
657,731
699,991
Net Non Operating Interest Income Expense
-2,026,093
-1,939,433
-1,845,427
-1,604,292
-1,287,495
Other Income Expense
-3,073,509
-2,999,959
195,425
-2,191
39,068
Pretax Income
-4,084,744
-4,300,170
-989,883
-948,752
-548,436
Tax Provision
-112,292
-14,777
276,235
242,461
120,778
Net Income Common Stockholders
-3,984,094
-4,343,678
-1,509,885
-1,313,935
-737,743
Diluted NI Available to Com Stockholders
-3,984,094
-4,343,678
-1,509,885
-1,313,935
-737,743
Basic EPS
-2.72
-2.96
-1.03
-0.90
-0.59
Diluted EPS
-2.72
-2.96
-1.03
-0.90
-0.59
Basic Average Shares
1,471,542.9600
1,468,187.9560
1,464,447.8430
1,452,906.7220
1,253,559.5230
Diluted Average Shares
1,471,542.9600
1,468,187.9560
1,464,447.8430
1,452,906.7220
1,253,559.5230
Total Operating Income as Reported
-2,083,069
-2,458,705
551,779
569,522
672,941
Total Expenses
9,961,081
9,317,279
8,665,512
7,160,950
5,038,981
Net Income from Continuing & Discontinued Operation
-3,929,862
-4,290,053
-1,458,673
-1,264,862
-685,034
Normalized Income
-975,604.9903
-1,285,411.0490
-1,603,807.7500
-1,264,386.5000
-710,621
Interest Income
--
97,546
42,460
50,445
29,011
Interest Expense
2,123,639
2,036,979
1,887,887
1,654,737
1,316,506
Net Interest Income
-2,026,093
-1,939,433
-1,845,427
-1,604,292
-1,287,495
EBIT
-1,961,105
-2,263,191
898,004
705,985
768,070
EBITDA
1,705,465
1,364,808
4,188,926
3,363,305
2,426,956
Reconciled Cost of Revenue
8,675,202
8,034,051
7,389,774
6,039,252
4,188,521
Reconciled Depreciation
3,666,570
3,627,999
3,290,922
2,657,320
1,658,886
Net Income from Continuing Operation Net Minority Interest
-3,929,862
-4,290,053
-1,458,673
-1,264,862
-685,034
Total Unusual Items Excluding Goodwill
-3,037,767
-3,013,683
193,513
-634
34,116
Total Unusual Items
-3,037,767
-3,013,683
193,513
-634
34,116
Normalized EBITDA
4,743,232
4,378,491
3,995,413
3,363,939
2,392,840
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-83,509.9903
-9,041.0490
48,378.2500
-158.5000
8,529
12/31/2020 - 11/6/2020
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