16.83
-0.04
(-0.24%)
As of 3:39:19 PM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,869,650
1,651,017
1,407,686
815,411
388,760
Cost of Revenue
1,135,478
981,753
891,367
171,054
63,345
Gross Profit
734,172
669,264
516,319
644,357
325,415
Operating Expense
382,678
324,836
257,408
598,447
328,217
Operating Income
351,494
344,428
258,911
45,910
-2,802
Net Non Operating Interest Income Expense
-212,198
-192,148
-124,251
-95,703
-47,820
Pretax Income
128,321
137,640
133,255
-50,260
-50,690
Tax Provision
64,415
63,418
54,824
7,624
196
Net Income Common Stockholders
59,838
68,303
72,119
-57,556
-49,972
Diluted NI Available to Com Stockholders
59,838
68,303
72,119
-57,556
-49,972
Basic EPS
0.20
0.29
0.29
-0.23
-0.20
Diluted EPS
0.20
0.29
0.29
-0.23
-0.20
Basic Average Shares
269,444.55
234,373.12
251,630.41
251,630.41
251,630.41
Diluted Average Shares
269,444.55
234,373.12
251,630.41
251,630.41
251,630.41
Rent Expense Supplemental
10,283
7,351
5,588
6,296
1,658
Total Expenses
1,518,156
1,306,589
1,148,775
769,501
391,562
Net Income from Continuing & Discontinued Operation
59,838
68,303
72,119
-57,556
-49,972
Normalized Income
61,900.64
72,616
72,491.40
-57,556
-49,959.84
Interest Income
10,524
28,139
550
36
44
Interest Expense
216,899
214,626
119,167
83,466
44,799
Net Interest Income
-212,198
-192,148
-124,251
-95,703
-47,820
EBIT
345,220
352,266
252,422
33,206
-5,891
EBITDA
568,523
545,890
406,729
175,817
95,808
Reconciled Cost of Revenue
1,135,478
981,753
891,367
171,054
63,345
Reconciled Depreciation
223,296
193,624
154,307
142,611
101,699
Net Income from Continuing Operation Net Minority Interest
59,838
68,303
72,119
-57,556
-49,972
Total Unusual Items Excluding Goodwill
-2,714
-5,675
-490
--
-16
Total Unusual Items
-2,714
-5,675
-490
--
-16
Normalized EBITDA
571,237
551,565
407,219
175,817
95,824
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-651.36
-1,362
-117.60
--
-3.84
12/31/2020 - 5/3/2023
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