1.1500
0.0000
(0.00%)
At close: January 29 at 3:00:00 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
721,000.0000
721,000.0000
560,700.0000
449,100.0000
414,000.0000
Cost of Revenue
450,400.0000
450,400.0000
365,900.0000
295,300.0000
266,100.0000
Gross Profit
270,600.0000
270,600.0000
194,800.0000
153,800.0000
147,900.0000
Operating Expense
119,800.0000
119,800.0000
90,300.0000
73,000.0000
70,300.0000
Operating Income
150,800.0000
150,800.0000
104,500.0000
80,800.0000
77,600.0000
Net Non Operating Interest Income Expense
-173,900.0000
-173,900.0000
-139,100.0000
-128,800.0000
-97,000.0000
Pretax Income
-112,200.0000
-112,200.0000
-162,500.0000
-119,400.0000
-20,900.0000
Tax Provision
-400.0000
-400.0000
8,900.0000
36,800.0000
15,800.0000
Net Income Common Stockholders
-100,100.0000
-100,100.0000
-171,500.0000
-156,200.0000
-36,700.0000
Diluted NI Available to Com Stockholders
-100,100.0000
-100,100.0000
-171,500.0000
-156,200.0000
-36,700.0000
Basic EPS
-0.10
-0.10
-0.16
-0.15
-0.04
Diluted EPS
-0.10
-0.10
-0.16
-0.15
-0.04
Basic Average Shares
1,048,501.2700
1,048,501.2700
1,071,875.0000
1,024,306.0060
997,517.0100
Diluted Average Shares
1,167,779.9560
1,167,779.9560
1,071,875.0000
1,109,094.0510
1,004,044.5510
Total Operating Income as Reported
146,100.0000
146,100.0000
80,300.0000
59,000.0000
56,300.0000
Total Expenses
570,200.0000
570,200.0000
456,200.0000
368,300.0000
336,400.0000
Net Income from Continuing & Discontinued Operation
-100,100.0000
-100,100.0000
-171,500.0000
-156,200.0000
-36,700.0000
Normalized Income
-97,110.6952
-97,110.6952
-110,264.0000
-115,862.0000
-32,569.0000
Interest Income
1,300.0000
1,300.0000
1,800.0000
700.0000
800.0000
Interest Expense
175,200.0000
175,200.0000
140,900.0000
129,500.0000
97,800.0000
Net Interest Income
-173,900.0000
-173,900.0000
-139,100.0000
-128,800.0000
-97,000.0000
EBIT
63,000.0000
63,000.0000
-21,600.0000
10,100.0000
76,900.0000
EBITDA
282,000.0000
282,000.0000
156,900.0000
169,900.0000
224,900.0000
Reconciled Cost of Revenue
450,400.0000
450,400.0000
365,900.0000
295,300.0000
266,100.0000
Reconciled Depreciation
219,000.0000
219,000.0000
178,500.0000
159,800.0000
148,000.0000
Net Income from Continuing Operation Net Minority Interest
-100,100.0000
-100,100.0000
-171,500.0000
-156,200.0000
-36,700.0000
Total Unusual Items Excluding Goodwill
-3,000.0000
-3,000.0000
-75,600.0000
-49,800.0000
-5,100.0000
Total Unusual Items
-3,000.0000
-3,000.0000
-75,600.0000
-49,800.0000
-5,100.0000
Normalized EBITDA
285,000.0000
285,000.0000
232,500.0000
219,700.0000
230,000.0000
Tax Rate for Calcs
0.0000
0.0000
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-10.6952
-10.6952
-14,364.0000
-9,462.0000
-969.0000
12/31/2020 - 8/15/2024
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.
UpgradeRelated Tickers
GRPFF Grupo Televisa, S.A.B.
0.3500
0.00%
ASEJF APT Satellite Holdings Limited
0.2600
0.00%
TCMFF Telecom Argentina S.A.
1.2500
0.00%
LLN.MC LleidaNetworks Serveis Telemàtics, S.A.
1.1100
0.00%
ABB.AX Aussie Broadband Limited
3.8600
+3.49%
BTGOF BT Group plc
1.8200
0.00%
ATEX Anterix Inc.
29.23
-0.75%
WOW WideOpenWest, Inc.
4.2700
+0.47%
LBRDA Liberty Broadband Corporation
79.22
-1.36%
CC3.SI StarHub Ltd
1.2200
0.00%