16.32
+0.06
+(0.37%)
At close: 5:29:47 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
609,900.00
577,200.00
491,400.00
337,600.00
176,700.00
Cost of Revenue
271,200.00
252,500.00
222,700.00
154,300.00
82,000.00
Gross Profit
338,700.00
324,700.00
268,700.00
183,300.00
94,700.00
Operating Expense
37,900.00
38,900.00
36,400.00
38,200.00
22,200.00
Operating Income
300,800.00
285,800.00
232,300.00
145,100.00
72,500.00
Net Non Operating Interest Income Expense
-171,900.00
-161,400.00
-120,400.00
-68,600.00
-36,800.00
Pretax Income
-131,300.00
-455,500.00
183,600.00
824,600.00
441,300.00
Tax Provision
-4,800.00
-73,900.00
58,500.00
184,100.00
96,200.00
Net Income Common Stockholders
-126,400.00
-381,500.00
125,100.00
637,900.00
260,000.00
Diluted NI Available to Com Stockholders
-126,400.00
-381,500.00
125,100.00
637,900.00
260,000.00
Basic EPS
-0.97
-2.91
0.95
7.75
2.33
Diluted EPS
-0.97
-2.91
0.95
7.67
2.33
Basic Average Shares
130,875.00
131,100.00
131,700.00
82,300.00
111,798.60
Diluted Average Shares
130,875.00
131,100.00
131,700.00
82,300.00
111,798.60
Total Operating Income as Reported
300,800.00
285,900.00
232,400.00
145,100.00
72,600.00
Total Expenses
309,100.00
291,400.00
259,100.00
192,500.00
104,200.00
Net Income from Continuing & Discontinued Operation
-126,400.00
-381,500.00
125,100.00
637,900.00
260,000.00
Normalized Income
86,135.42
-264,381.05
59,756.37
629,433.53
265,865.06
Interest Income
--
7,500.00
1,400.00
--
--
Interest Expense
180,200.00
169,700.00
121,800.00
68,600.00
36,800.00
Net Interest Income
-171,900.00
-161,400.00
-120,400.00
-68,600.00
-36,800.00
EBIT
48,900.00
-285,800.00
305,400.00
893,200.00
478,100.00
EBITDA
48,900.00
-283,100.00
308,200.00
894,200.00
478,100.00
Reconciled Cost of Revenue
271,200.00
252,500.00
222,700.00
154,300.00
82,000.00
Reconciled Depreciation
--
2,700.00
2,200.00
1,000.00
--
Net Income from Continuing Operation Net Minority Interest
-126,400.00
-381,500.00
125,100.00
637,900.00
260,000.00
Total Unusual Items Excluding Goodwill
-220,600.00
-139,800.00
95,900.00
10,900.00
-7,500.00
Total Unusual Items
-220,600.00
-139,800.00
95,900.00
10,900.00
-7,500.00
Normalized EBITDA
269,500.00
-143,300.00
212,300.00
883,300.00
485,600.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-8,064.58
-22,681.05
30,556.37
2,433.53
-1,634.94
12/31/2020 - 12/2/2021
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