0.2660
-0.0380
(-12.50%)
As of 9:51:46 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,744,452.7330
1,744,452.7330
1,880,104.7940
1,217,041.8200
645,935.6390
Cost of Revenue
1,429,798.3450
1,429,798.3450
1,430,421.1130
856,617.7810
393,203.2840
Gross Profit
314,654.3880
314,654.3880
449,683.6810
360,424.0390
252,732.3550
Operating Expense
163,770.8610
163,770.8610
166,455.0770
101,946.3880
58,665.5150
Operating Income
150,883.5270
150,883.5270
283,228.6040
258,477.6510
194,066.8400
Net Non Operating Interest Income Expense
-94,996.4970
-94,996.4970
-77,376.8060
-32,760.2960
-12,708.9260
Other Income Expense
-229,346.7950
-229,346.7950
-2,560.5900
-8,671.4220
-318.3790
Pretax Income
-173,459.7650
-173,459.7650
203,291.2080
217,045.9330
181,039.5350
Tax Provision
16,336.6010
16,336.6010
27,087.8320
7,678.3230
5,062.5490
Net Income Common Stockholders
-168,589.1350
-168,589.1350
121,597.5630
158,978.9770
137,938.9170
Basic EPS
-0.04
-0.04
0.04
0.06
0.05
Diluted EPS
-0.04
-0.04
0.04
0.06
0.05
Basic Average Shares
4,286,935.5630
4,286,935.5630
3,407,121.6390
2,681,507.6520
2,515,029.0510
Diluted Average Shares
4,286,935.5630
4,286,935.5630
3,407,121.6390
2,681,507.6520
2,515,029.0510
Net Income from Continuing & Discontinued Operation
-168,589.1350
-168,589.1350
121,597.5630
158,978.9770
137,938.9170
Normalized Income
-2,981.5236
-2,981.5236
121,597.5630
158,978.9770
137,938.9170
Interest Income
13,202.4760
13,202.4760
13,520.6100
1,007.5130
335.9850
Interest Expense
108,198.9730
108,198.9730
90,897.4160
33,767.8090
13,044.9110
Net Interest Income
-94,996.4970
-94,996.4970
-77,376.8060
-32,760.2960
-12,708.9260
EBIT
-65,260.7920
-65,260.7920
294,188.6240
250,813.7420
194,084.4460
EBITDA
62,717.3890
62,717.3890
405,845.0070
317,411.9440
230,061.7440
Reconciled Cost of Revenue
1,429,798.3450
1,429,798.3450
1,430,421.1130
856,617.7810
393,203.2840
Reconciled Depreciation
127,978.1810
127,978.1810
111,656.3830
66,598.2020
35,977.2980
Net Income from Continuing Operation Net Minority Interest
-168,589.1350
-168,589.1350
121,597.5630
158,978.9770
137,938.9170
Total Unusual Items Excluding Goodwill
-236,582.3020
-236,582.3020
--
--
--
Total Unusual Items
-236,582.3020
-236,582.3020
--
--
--
Normalized EBITDA
299,299.6910
299,299.6910
405,845.0070
317,411.9440
230,061.7440
Tax Rate for Calcs
0.0003
0.0003
0.0001
0
0
Tax Effect of Unusual Items
-70,974.6906
-70,974.6906
--
--
--
12/31/2021 - 3/29/2021
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