1.7440
0.0000
(0.00%)
At close: March 31 at 12:14:24 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
411,725
411,725
563,441
926,494
815,603
Cost of Revenue
335,392
335,392
439,843
751,730
646,570
Gross Profit
76,333
76,333
123,598
174,764
169,033
Operating Expense
9,291
9,291
17,781
21,834
37,860
Operating Income
67,042
67,042
105,817
152,930
131,173
Net Non Operating Interest Income Expense
-25,291
-25,291
-28,592
-27,025
-17,374
Pretax Income
55,447
55,447
84,996
176,960
142,130
Tax Provision
-5,954
-5,954
7,562
2,041
8,708
Net Income Common Stockholders
58,165
58,165
75,895
146,886
103,983
Diluted NI Available to Com Stockholders
58,165
58,165
75,895
146,886
103,983
Basic EPS
0.24
0.24
0.31
0.58
0.42
Diluted EPS
0.24
0.24
0.30
0.58
0.41
Basic Average Shares
253,136.6660
253,136.6660
253,136.6660
253,136.6660
245,981.5080
Diluted Average Shares
255,610.4880
255,610.4880
254,421.4580
254,302.5200
250,659.0080
Total Operating Income as Reported
81,737
81,737
112,539
206,168
160,829
Rent Expense Supplemental
139,709
139,709
194,155
450,524
400,710
Total Expenses
344,683
344,683
457,624
773,564
684,430
Net Income from Continuing & Discontinued Operation
58,165
58,165
75,895
146,886
103,983
Normalized Income
48,424.3600
48,424.3600
66,801.1142
124,916.4800
88,650
Interest Income
6,008
6,008
2,527
958
815
Interest Expense
29,807
29,807
33,184
26,106
15,881
Net Interest Income
-25,291
-25,291
-28,592
-27,025
-17,374
EBIT
85,254
85,254
118,180
203,066
158,011
EBITDA
122,398
122,398
163,918
242,097
186,746
Reconciled Cost of Revenue
335,392
335,392
439,843
751,730
646,570
Reconciled Depreciation
37,144
37,144
45,738
39,031
28,735
Net Income from Continuing Operation Net Minority Interest
58,165
58,165
67,089
146,745
103,983
Total Unusual Items Excluding Goodwill
12,488
12,488
316
22,274
15,333
Total Unusual Items
12,488
12,488
316
22,274
15,333
Normalized EBITDA
109,910
109,910
163,602
219,823
171,413
Tax Rate for Calcs
0.0002
0.0002
0.0001
0
--
Tax Effect of Unusual Items
2,747.3600
2,747.3600
28.1142
445.4800
--
12/31/2021 - 2/12/2021
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