200.10
-0.50
(-0.25%)
At close: April 10 at 5:24:41 PM GMT+3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
453,158
453,158
389,921
357,931
127,485
Cost of Revenue
374,313
374,313
330,285
302,894
123,419
Gross Profit
78,845
78,845
59,636
55,037
4,066
Operating Expense
48,389
48,389
43,029
35,846
24,066
Operating Income
30,456
30,456
16,607
19,191
-20,000
Net Non Operating Interest Income Expense
-9,271
-9,271
-5,017
1,436
-7,996
Pretax Income
23,443
23,443
17,577
20,593
-34,877
Tax Provision
-568
-568
-759
529
-254
Net Income Common Stockholders
21,867
21,867
17,047
18,776
-18,079
Diluted NI Available to Com Stockholders
21,867
21,867
17,047
18,776
-18,079
Basic EPS
0.08
--
0.07
0.09
-0.08
Diluted EPS
0.08
--
0.07
0.09
-0.08
Basic Average Shares
273,337.50
--
243,528.57
208,622.22
222,964.79
Diluted Average Shares
273,337.50
--
243,528.57
208,622.22
222,964.79
Total Operating Income as Reported
32,714
32,714
22,594
19,157
19,146
Rent Expense Supplemental
1,339
1,339
1,227
829
578
Total Expenses
422,702
422,702
373,314
338,740
147,485
Net Income from Continuing & Discontinued Operation
21,867
21,867
17,047
18,776
-18,079
Normalized Income
21,407.31
21,407.31
12,533.26
17,093.36
-15,901.97
Interest Income
4,464
4,464
3,474
9,141
622
Interest Expense
9,670
9,670
6,999
3,983
6,994
Net Interest Income
-9,271
-9,271
-5,017
1,436
-7,996
EBIT
33,113
33,113
24,576
24,576
-27,883
EBITDA
59,004
59,004
38,731
38,612
-14,243
Reconciled Cost of Revenue
374,313
374,313
330,285
302,894
123,419
Reconciled Depreciation
25,891
25,891
14,155
14,036
13,640
Net Income from Continuing Operation Net Minority Interest
21,867
21,867
17,047
18,776
-18,079
Total Unusual Items Excluding Goodwill
597
597
5,862
1,727
-2,193
Total Unusual Items
597
597
5,862
1,727
-2,193
Normalized EBITDA
58,407
58,407
32,869
36,885
-12,050
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
137.31
137.31
1,348.26
44.36
-15.97
12/31/2021 - 6/27/2022
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