0.7200
-0.0700
(-8.86%)
At close: April 11 at 8:08:40 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
366,327.4140
366,327.4140
361,056.0010
347,249.5370
196,305.9660
Cost of Revenue
201,705.7540
201,705.7540
184,119.2680
127,062.7410
83,213.4810
Gross Profit
164,621.6600
164,621.6600
176,936.7330
220,186.7960
113,092.4850
Operating Expense
31,720.9600
31,720.9600
31,156.2420
28,442.6630
17,335.6370
Operating Income
132,900.7000
132,900.7000
145,780.4910
191,744.1330
95,756.8480
Net Non Operating Interest Income Expense
-42,819.8640
-42,819.8640
-43,669.5770
-23,167.7250
-14,490.4730
Other Income Expense
-2,169.5680
-2,169.5680
2,878.9690
-21,532.6590
-77,853.1410
Pretax Income
87,911.2680
87,911.2680
104,989.8830
147,043.7490
3,413.2340
Tax Provision
20,440.9540
20,440.9540
125.2420
8,408.7240
90.3420
Net Income Common Stockholders
67,470.3140
67,470.3140
104,864.6410
138,635.0250
3,322.8920
Diluted NI Available to Com Stockholders
67,470.3140
67,470.3140
104,864.6410
138,635.0250
3,322.8920
Basic EPS
0.34
--
0.55
1.14
0.03
Diluted EPS
0.34
--
0.54
0.98
0.03
Basic Average Shares
197,937.6830
--
190,589.1430
121,264.1750
99,387.0280
Diluted Average Shares
200,277.3800
--
195,364.8500
141,754.6680
121,193.1750
Total Operating Income as Reported
132,900.7000
132,900.7000
145,780.4910
191,744.1330
95,756.8480
Rent Expense Supplemental
700.3620
700.3620
541.8010
363.9080
523.4870
Total Expenses
233,426.7140
233,426.7140
215,275.5100
155,505.4040
100,549.1180
Interest Income
491.9460
491.9460
257.1550
0.0040
0.0010
Interest Expense
43,311.8100
43,311.8100
43,926.7320
23,167.7290
14,490.4740
Net Interest Income
-42,819.8640
-42,819.8640
-43,669.5770
-23,167.7250
-14,490.4730
Net Income from Continuing & Discontinued Operation
67,470.3140
67,470.3140
104,864.6410
138,635.0250
3,322.8920
Normalized Income
69,217.2749
69,217.2749
102,187.8040
158,936.3349
79,151.8513
EBIT
131,223.0780
131,223.0780
148,916.6150
170,211.4780
17,903.7080
EBITDA
229,925.9210
229,925.9210
237,526.9060
225,952.2450
55,071.6750
Reconciled Cost of Revenue
201,705.7540
201,705.7540
184,119.2680
127,062.7410
83,213.4810
Reconciled Depreciation
98,702.8430
98,702.8430
88,610.2910
55,740.7670
37,167.9670
Net Income from Continuing Operation Net Minority Interest
67,470.3140
67,470.3140
104,864.6410
138,635.0250
3,322.8920
Total Unusual Items Excluding Goodwill
-2,276.2240
-2,276.2240
2,680.0340
-21,532.6590
-77,853.1410
Total Unusual Items
-2,276.2240
-2,276.2240
2,680.0340
-21,532.6590
-77,853.1410
Normalized EBITDA
232,202.1450
232,202.1450
234,846.8720
247,484.9040
132,924.8160
Tax Rate for Calcs
0.0002
0.0002
0
0.0001
0
Tax Effect of Unusual Items
-529.2631
-529.2631
3.1970
-1,231.3491
-2,024.1817
12/31/2021 - 12/28/2007
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