100.40
+2.50
+(2.55%)
At close: 5:31:31 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
111,184
111,184
81,435
63,142
70,391
Cost of Revenue
34,837
34,837
17,882
9,453
13,905
Gross Profit
76,347
76,347
63,553
53,689
56,486
Operating Expense
20,758
20,758
18,677
15,629
18,534
Operating Income
55,589
55,589
44,876
38,060
37,952
Net Non Operating Interest Income Expense
-12,130
-12,130
-8,006
-7,214
-7,025
Pretax Income
58,105
58,105
107,177
105,971
61,266
Tax Provision
11,137
11,137
7,771
16,708
6,107
Net Income Common Stockholders
46,968
46,968
99,406
89,263
55,159
Diluted NI Available to Com Stockholders
46,968
46,968
99,406
89,263
55,159
Basic EPS
4.65
--
9.85
10.39
6.82
Diluted EPS
4.65
--
9.85
10.39
6.82
Basic Average Shares
10,102.96
--
10,092
8,592.30
8,091.02
Diluted Average Shares
10,102.96
--
10,092
8,592.30
8,091.02
Rent Expense Supplemental
1,697
1,697
1,942
1,954
1,675
Total Expenses
55,595
55,595
36,559
25,082
32,439
Net Income from Continuing & Discontinued Operation
46,968
46,968
99,406
89,263
55,159
Normalized Income
47,014.88
47,014.88
99,473.71
90,835.64
56,555.40
Interest Income
--
--
--
1,027
966
Interest Expense
12,805
12,805
8,124
7,657
7,991
Net Interest Income
-12,130
-12,130
-8,006
-7,214
-7,025
EBIT
70,910
70,910
115,301
113,628
69,257
EBITDA
71,460
71,460
115,822
114,127
69,653
Reconciled Cost of Revenue
34,837
34,837
17,882
9,453
13,905
Reconciled Depreciation
550
550
521
499
396
Net Income from Continuing Operation Net Minority Interest
46,968
46,968
99,406
89,263
55,159
Total Unusual Items Excluding Goodwill
-58
-58
-73
-1,867
-1,551
Total Unusual Items
-58
-58
-73
-1,867
-1,551
Normalized EBITDA
71,518
71,518
115,895
115,994
71,204
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-11.12
-11.12
-5.29
-294.36
-154.60
12/31/2020 - 5/16/2014
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