Frankfurt - Delayed Quote EUR
Exosens (H8Y.F)
36.10
+2.10
+(6.18%)
At close: May 2 at 9:32:41 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
394,100
394,100
318,796
200,751
166,168
Cost of Revenue
168,500
168,500
141,987
86,799
66,134
Gross Profit
225,600
225,600
176,809
113,952
100,034
Operating Expense
148,600
148,600
121,522
81,001
67,669
Operating Income
77,000
77,000
55,287
32,951
32,365
Net Non Operating Interest Income Expense
-31,200
-31,200
-30,247
-15,244
-37,626
Pretax Income
41,800
41,800
18,938
17,104
-150,265
Tax Provision
11,100
11,100
1,798
5,893
-1,299
Net Income Common Stockholders
30,700
30,700
17,140
11,212
-148,965
Diluted NI Available to Com Stockholders
30,700
30,700
17,140
11,212
-148,965
Basic EPS
0.60
0.60
0.61
0.37
-4.90
Diluted EPS
0.60
0.60
0.61
0.37
-4.90
Basic Average Shares
50,782.55
--
30,387.34
30,387.34
30,387.34
Diluted Average Shares
50,782.55
--
30,387.34
30,387.34
30,387.34
Total Operating Income as Reported
76,900
76,900
55,285
31,590
31,955
Rent Expense Supplemental
--
--
--
864
811
Total Expenses
317,100
317,100
263,509
167,800
133,803
Net Income from Continuing & Discontinued Operation
30,700
30,700
17,140
11,212
-148,965
Normalized Income
30,700
30,700
22,715.53
11,647.25
-145,955.25
Interest Expense
--
--
30,784
15,154
37,599
Net Interest Income
-31,200
-31,200
-30,247
-15,244
-37,626
EBIT
77,000
77,000
49,722
32,258
-112,666
EBITDA
115,200
115,200
83,909
51,247
-101,178
Reconciled Cost of Revenue
168,500
168,500
141,987
86,799
66,134
Reconciled Depreciation
36,900
36,900
34,187
18,989
11,488
Net Income from Continuing Operation Net Minority Interest
30,700
30,700
17,140
11,212
-148,965
Total Unusual Items Excluding Goodwill
--
--
-6,131
-664
-3,036
Total Unusual Items
--
--
-6,131
-664
-3,036
Normalized EBITDA
115,200
115,200
90,040
51,911
-98,142
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
-555.47
-228.75
-26.25
12/31/2021 - 6/11/2024
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