1.0300
0.0000
(0.00%)
At close: January 8 at 12:00:13 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
46,200.3720
46,200.3720
51,538.3940
58,914.0380
43,142.1360
Cost of Revenue
29,921.4540
29,921.4540
35,075.4570
40,970.1690
28,980.8690
Gross Profit
16,278.9180
16,278.9180
16,462.9370
17,943.8690
14,161.2670
Operating Expense
14,907.4310
14,907.4310
16,844.9690
17,346.8430
14,578.0380
Operating Income
1,371.4870
1,371.4870
-382.0320
597.0260
-416.7710
Net Non Operating Interest Income Expense
-1,467.8040
-1,467.8040
-1,498.4690
-1,222.2520
-1,133.3170
Pretax Income
-121.1940
-121.1940
-1,783.5370
-575.7650
-2,024.7190
Tax Provision
-5.5780
-5.5780
-433.9050
-207.9580
-439.8940
Net Income Common Stockholders
-115.6160
-115.6160
-1,349.6320
-367.8070
-1,584.8250
Diluted NI Available to Com Stockholders
-115.6160
-115.6160
-1,349.6320
-367.8070
-1,584.8250
Basic EPS
-0.01
-0.01
-0.11
-0.03
-0.13
Diluted EPS
-0.01
-0.01
-0.11
-0.03
-0.13
Basic Average Shares
11,911.2000
11,911.2000
12,042.9590
12,017.1260
12,029.0060
Diluted Average Shares
11,911.2000
11,911.2000
12,042.9590
12,017.1260
12,029.0060
Total Operating Income as Reported
1,372.0390
1,372.0390
-387.0320
557.5240
-826.9340
Rent Expense Supplemental
--
--
1,685.3830
1,427.8870
--
Total Expenses
44,828.8850
44,828.8850
51,920.4260
58,317.0120
43,558.9070
Net Income from Continuing & Discontinued Operation
-115.6160
-115.6160
-1,349.6320
-367.8070
-1,584.8250
Normalized Income
-116.1426
-116.1426
-1,345.8484
-384.9202
-1,247.9345
Interest Income
--
--
0.0010
2.2990
0.3180
Interest Expense
1,467.8040
1,467.8040
1,498.4690
1,158.2600
1,133.6350
Net Interest Income
-1,467.8040
-1,467.8040
-1,498.4690
-1,222.2520
-1,133.3170
EBIT
1,346.6100
1,346.6100
-285.0680
582.4950
-891.0840
EBITDA
4,260.0020
4,260.0020
2,751.6520
3,288.9890
1,704.8700
Reconciled Cost of Revenue
29,921.4540
29,921.4540
35,075.4570
40,970.1690
28,980.8690
Reconciled Depreciation
2,913.3920
2,913.3920
3,036.7200
2,706.4940
2,595.9520
Net Income from Continuing Operation Net Minority Interest
-115.6160
-115.6160
-1,349.6320
-367.8070
-1,584.8250
Total Unusual Items Excluding Goodwill
0.5520
0.5520
-5.0000
26.7890
-430.4000
Total Unusual Items
0.5520
0.5520
-5.0000
26.7890
-430.4000
Normalized EBITDA
4,259.4500
4,259.4500
2,756.6520
3,262.2000
2,135.2700
Tax Rate for Calcs
0.0000
0.0000
0.0002
0.0004
0.0002
Tax Effect of Unusual Items
0.0254
0.0254
-1.2164
9.6758
-93.5095
12/31/2020 - 7/27/2020
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