0.4455
-0.0120
(-2.62%)
At close: January 10 at 7:31:51 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
259,260.0000
271,491.0000
43,431.0000
--
--
Cost of Revenue
170,763.0000
174,341.0000
26,770.0000
--
847.8080
Gross Profit
88,497.0000
97,150.0000
16,661.0000
--
-847.8080
Operating Expense
13,728.0000
15,232.0000
15,371.0000
8,585.0630
18,502.0160
Operating Income
74,769.0000
81,918.0000
1,290.0000
-8,585.0630
-19,349.8240
Net Non Operating Interest Income Expense
-14,012.0000
-14,951.0000
-1,652.0000
144.4450
143.6410
Other Income Expense
-5,538.0000
-4,114.0000
2,248.0000
-10,280.5130
98.9680
Pretax Income
55,219.0000
62,853.0000
1,886.0000
-18,721.1310
-19,107.2150
Tax Provision
20,500.0000
13,230.0000
--
--
--
Net Income Common Stockholders
29,632.0000
43,146.0000
930.0000
-18,574.0250
-17,646.2140
Diluted NI Available to Com Stockholders
29,632.0000
43,146.0000
930.0000
-18,574.0250
-17,646.2140
Basic EPS
0.08
0.12
0.00
-0.06
-0.07
Diluted EPS
0.07
0.12
0.00
-0.06
-0.07
Basic Average Shares
381,590.5000
358,222.0000
329,885.0000
317,949.9210
248,711.8090
Diluted Average Shares
389,042.7500
368,309.0000
346,650.0000
317,949.9210
248,711.8090
Total Operating Income as Reported
74,769.0000
81,918.0000
1,290.0000
--
--
Total Expenses
184,491.0000
189,573.0000
42,141.0000
8,585.0630
19,349.8240
Interest Income
774.0000
809.0000
77.0000
173.2180
161.6960
Interest Expense
13,876.0000
14,850.0000
1,634.0000
28.7730
18.0550
Net Interest Income
-14,012.0000
-14,951.0000
-1,652.0000
144.4450
143.6410
Net Income from Continuing & Discontinued Operation
29,632.0000
43,146.0000
930.0000
-18,574.0250
-17,646.2140
Normalized Income
31,991.7024
45,866.6475
94.0000
-8,832.1500
-17,745.1820
EBIT
69,095.0000
77,703.0000
3,520.0000
-18,692.3580
-19,089.1600
EBITDA
94,566.0000
107,508.0000
6,402.0000
-18,434.5170
-18,241.3520
Reconciled Cost of Revenue
145,394.0000
144,642.0000
24,006.0000
--
847.8080
Reconciled Depreciation
25,471.0000
29,805.0000
2,882.0000
257.8410
847.8080
Net Income from Continuing Operation Net Minority Interest
29,632.0000
43,146.0000
930.0000
-18,574.0250
-17,646.2140
Total Unusual Items Excluding Goodwill
-3,753.0000
-3,446.0000
836.0000
-9,741.8750
98.9680
Total Unusual Items
-3,753.0000
-3,446.0000
836.0000
-9,741.8750
98.9680
Normalized EBITDA
98,319.0000
110,954.0000
5,566.0000
-8,692.6420
-18,340.3200
Tax Rate for Calcs
0.0004
0.0002
--
--
--
Tax Effect of Unusual Items
-1,393.2976
-725.3525
--
--
--
12/31/2020 - 3/13/2023
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