4.4535
-0.5575
(-11.13%)
At close: 1:15:50 PM GMT+1
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
5,813,560
5,399,141
3,052,658
1,644,025
Cost of Revenue
2,345,323
2,106,995
1,280,180
637,796
Gross Profit
3,468,237
3,292,146
1,772,478
1,006,229
Operating Expense
1,892,596
2,812,068
1,472,567
709,007
Operating Income
1,575,641
480,078
299,911
297,222
Net Non Operating Interest Income Expense
-257,783
-171,621
-179,465
-72,555
Pretax Income
-889,586
270,100
43,293
209,756
Tax Provision
134,331
134,753
4,038
79,709
Net Income Common Stockholders
-1,005,989
140,023
37,729
127,926
Diluted NI Available to Com Stockholders
-1,005,989
140,023
37,729
127,926
Basic EPS
-0.77
0.11
0.05
0.21
Diluted EPS
-0.77
0.11
0.04
0.20
Basic Average Shares
1,311,553.5770
1,310,754
834,754
627,778
Diluted Average Shares
1,311,553.5770
1,380,969
899,075
642,564
Total Operating Income as Reported
-875,195
266,819
41,852
209,968
Rent Expense Supplemental
--
51,442
20,859
11,078
Total Expenses
4,237,919
4,919,063
2,752,747
1,346,803
Net Income from Continuing & Discontinued Operation
-1,005,989
140,023
37,729
127,926
Normalized Income
585,058.2000
144,379.4000
47,343.4941
137,962.3970
Interest Income
125,313
16,771
20,400
15,375
Interest Expense
383,096
208,258
188,243
86,961
Net Interest Income
-257,783
-171,621
-179,465
-72,555
EBIT
-506,490
478,358
231,536
296,717
EBITDA
-506,490
1,411,128
605,593
472,032
Reconciled Cost of Revenue
2,345,323
2,106,995
1,280,180
637,796
Reconciled Depreciation
--
932,770
374,057
175,315
Net Income from Continuing Operation Net Minority Interest
-1,027,145
132,322
37,763
128,665
Total Unusual Items Excluding Goodwill
-2,121,320
-15,865
-10,566
-14,996
Total Unusual Items
-2,121,320
-15,865
-10,566
-14,996
Normalized EBITDA
1,614,830
1,426,993
616,159
487,028
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0004
Tax Effect of Unusual Items
-509,116.8000
-3,807.6000
-985.5059
-5,698.6030
12/31/2020 - 4/16/2019
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