At close: 4:10:21 PM GMT+11
Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
6/30/2021
Total Revenue
617,600.0000
617,600.0000
508,500.0000
435,900.0000
437,300.0000
Cost of Revenue
28,600.0000
28,600.0000
33,500.0000
27,600.0000
26,800.0000
Gross Profit
589,000.0000
589,000.0000
475,000.0000
408,300.0000
410,500.0000
Operating Expense
298,200.0000
298,200.0000
303,800.0000
296,400.0000
252,600.0000
Operating Income
290,800.0000
290,800.0000
171,200.0000
111,900.0000
157,900.0000
Net Non Operating Interest Income Expense
-279,600.0000
-279,600.0000
-168,100.0000
-84,100.0000
-74,200.0000
Other Income Expense
-3,000.0000
-3,000.0000
-2,300.0000
-203,700.0000
1,600.0000
Pretax Income
8,200.0000
8,200.0000
800.0000
-183,800.0000
81,900.0000
Tax Provision
1,100.0000
1,100.0000
-2,100.0000
-13,500.0000
21,800.0000
Net Income Common Stockholders
7,100.0000
7,100.0000
2,900.0000
-170,300.0000
60,100.0000
Basic EPS
-0.02
0.01
0.01
-0.35
0.13
Diluted EPS
-0.02
0.01
0.01
-0.35
0.13
Basic Average Shares
497,097.9180
499,766.9120
499,592.0010
495,211.0650
475,538.9070
Diluted Average Shares
497,097.9180
499,766.9120
499,592.0010
495,211.0650
475,538.9070
Net Income from Continuing & Discontinued Operation
7,100.0000
7,100.0000
2,900.0000
-170,300.0000
60,100.0000
Normalized Income
11,169.5122
11,169.5122
5,840.0000
22,607.8346
60,100.0000
Interest Expense
279,600.0000
279,600.0000
168,100.0000
84,100.0000
74,200.0000
Net Interest Income
-279,600.0000
-279,600.0000
-168,100.0000
-84,100.0000
-74,200.0000
EBIT
287,800.0000
287,800.0000
168,900.0000
-99,700.0000
156,100.0000
EBITDA
308,800.0000
308,800.0000
189,900.0000
-63,200.0000
181,900.0000
Reconciled Cost of Revenue
28,600.0000
28,600.0000
33,500.0000
27,600.0000
26,800.0000
Reconciled Depreciation
21,000.0000
21,000.0000
21,000.0000
36,500.0000
25,800.0000
Net Income from Continuing Operation Net Minority Interest
7,100.0000
7,100.0000
2,900.0000
-170,300.0000
60,100.0000
Total Unusual Items Excluding Goodwill
-4,700.0000
-4,700.0000
-4,200.0000
-208,200.0000
--
Total Unusual Items
-4,700.0000
-4,700.0000
-4,200.0000
-208,200.0000
--
Normalized EBITDA
313,500.0000
313,500.0000
194,100.0000
145,000.0000
181,900.0000
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0001
0.0003
Tax Effect of Unusual Items
-630.4878
-630.4878
-1,260.0000
-15,292.1654
--
6/30/2021 - 12/10/2006
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