3.9500
+0.1700
+(4.50%)
At close: 5:07:00 PM GMT-3
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
2,186,998
1,909,528
1,707,488
1,449,073
1,085,455
Cost of Revenue
1,347,457
1,376,156
1,160,457
693,741
478,360
Gross Profit
839,541
533,372
547,031
755,332
607,095
Operating Expense
214,991
182,162
44,838
33,272
101,533
Operating Income
624,550
351,210
502,193
722,060
505,562
Net Non Operating Interest Income Expense
-441,580
-344,718
-242,097
-190,997
-109,801
Pretax Income
-158,582
41,145
707,687
453,641
212,809
Tax Provision
-123,905
-43,973
15,358
65,734
42,894
Net Income Common Stockholders
-34,677
85,118
692,329
387,907
170,449
Diluted NI Available to Com Stockholders
-34,677
85,118
692,329
387,907
170,449
Basic EPS
-0.12
0.29
2.35
1.31
0.71
Diluted EPS
-0.12
0.29
2.35
1.31
0.71
Basic Average Shares
301,540.1060
297,391.1040
294,103.7190
295,419.7700
239,387.8870
Diluted Average Shares
301,540.1060
297,391.1040
294,103.7190
295,419.7700
239,387.8870
Rent Expense Supplemental
--
--
--
70,338
61,157
Total Expenses
1,562,448
1,558,318
1,205,295
727,013
579,893
Net Income from Continuing & Discontinued Operation
-34,677
85,118
692,329
387,907
170,449
Normalized Income
178,419.1800
58,925.9000
253,600.6400
488,986.2910
335,090.0800
Interest Income
24,246
11,859
25,098
3,922
28,837
Interest Expense
449,985
350,963
243,393
188,595
140,004
Net Interest Income
-441,580
-344,718
-242,097
-190,997
-109,801
EBIT
291,403
392,108
951,080
642,236
352,813
EBITDA
1,318,052
1,418,530
1,508,922
1,040,319
730,753
Reconciled Cost of Revenue
1,347,457
1,376,156
1,160,457
693,741
478,360
Reconciled Depreciation
1,026,649
1,026,422
557,842
398,083
377,940
Net Income from Continuing Operation Net Minority Interest
-34,677
85,118
692,329
387,907
169,915
Total Unusual Items Excluding Goodwill
-322,873
39,685
447,682
-118,208
-168,546
Total Unusual Items
-322,873
39,685
447,682
-118,208
-168,546
Normalized EBITDA
1,640,925
1,378,845
1,061,240
1,158,527
899,299
Tax Rate for Calcs
0.0003
0.0003
0
0.0001
0
Tax Effect of Unusual Items
-109,776.8200
13,492.9000
8,953.6400
-17,128.7090
-3,370.9200
3/31/2021 - 2/8/2021
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