25.59
+1.05
+(4.28%)
At close: January 17 at 8:03:07 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,364,000.00
1,314,000.00
1,190,000.00
1,286,000.00
1,199,000.00
Cost of Revenue
491,000.00
473,000.00
435,000.00
451,000.00
366,000.00
Gross Profit
873,000.00
841,000.00
755,000.00
835,000.00
833,000.00
Operating Expense
645,000.00
562,000.00
554,000.00
555,000.00
467,000.00
Operating Income
228,000.00
279,000.00
201,000.00
280,000.00
366,000.00
Net Non Operating Interest Income Expense
-419,000.00
-337,000.00
-232,000.00
-312,000.00
-415,000.00
Other Income Expense
64,000.00
42,000.00
1,313,000.00
-31,000.00
-5,000.00
Pretax Income
-127,000.00
-16,000.00
1,282,000.00
-63,000.00
-54,000.00
Tax Provision
-39,000.00
-2,000.00
222,000.00
12,000.00
8,000.00
Net Income Common Stockholders
122,000.00
79,000.00
582,000.00
51,000.00
25,000.00
Diluted NI Available to Com Stockholders
122,000.00
79,000.00
582,000.00
51,000.00
25,000.00
Basic EPS
1.03
0.67
4.99
0.44
0.22
Diluted EPS
1.03
0.67
4.99
0.44
0.22
Basic Average Shares
117,750.00
117,000.00
117,000.00
117,000.00
115,000.00
Diluted Average Shares
117,750.00
117,000.00
117,000.00
117,000.00
116,000.00
Total Operating Income as Reported
211,000.00
263,000.00
1,470,000.00
267,000.00
333,000.00
Total Expenses
1,136,000.00
1,035,000.00
989,000.00
1,006,000.00
833,000.00
Interest Expense
419,000.00
337,000.00
232,000.00
312,000.00
415,000.00
Net Interest Income
-419,000.00
-337,000.00
-232,000.00
-312,000.00
-415,000.00
Net Income from Continuing & Discontinued Operation
122,000.00
79,000.00
582,000.00
51,000.00
25,000.00
Normalized Income
140,015.75
98,250.00
-465,809.00
99,180.00
36,680.00
EBIT
292,000.00
321,000.00
1,514,000.00
249,000.00
361,000.00
EBITDA
1,083,000.00
1,032,000.00
2,198,000.00
904,000.00
879,000.00
Reconciled Cost of Revenue
308,000.00
288,000.00
263,000.00
305,000.00
276,000.00
Reconciled Depreciation
791,000.00
711,000.00
684,000.00
655,000.00
518,000.00
Net Income from Continuing Operation Net Minority Interest
122,000.00
79,000.00
582,000.00
51,000.00
25,000.00
Total Unusual Items Excluding Goodwill
-26,000.00
-22,000.00
1,267,000.00
-66,000.00
-16,000.00
Total Unusual Items
-26,000.00
-22,000.00
1,267,000.00
-66,000.00
-16,000.00
Normalized EBITDA
1,109,000.00
1,054,000.00
931,000.00
970,000.00
895,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-7,984.25
-2,750.00
219,191.00
-17,820.00
-4,320.00
12/31/2020 - 9/18/2018
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