Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
18.21
-0.72
(-3.78%)
At close: February 21 at 8:00:11 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
248,016
247,320
217,809
224,877
213,630
Cost of Revenue
54,698
73,039
67,431
86,007
109,305
Gross Profit
193,318
174,281
150,378
138,870
104,325
Operating Expense
33,800
39,008
25,591
23,778
36,322
Operating Income
159,518
135,273
124,787
115,092
68,003
Net Non Operating Interest Income Expense
-9,799
-12,115
-12,572
-19,546
-21,549
Other Income Expense
-194,273
-158,244
908
7,007
-19,312
Pretax Income
-44,554
-35,086
113,123
102,553
27,142
Tax Provision
10,353
13,257
27,838
25,926
10,913
Net Income Common Stockholders
-54,907
-48,343
-118,754
-23,554
16,876
Diluted NI Available to Com Stockholders
-54,907
-48,343
-118,754
-23,554
16,876
Basic EPS
-0.29
-0.26
-0.66
-0.14
0.10
Diluted EPS
-0.29
-0.26
-0.66
-0.14
0.10
Basic Average Shares
186,124.50
185,226
180,398
167,628
162,303
Diluted Average Shares
186,147.75
185,226
180,653
167,628
162,428
Total Operating Income as Reported
68,186
87,654
122,969
112,154
41,703
Total Expenses
88,498
112,047
93,022
109,785
145,627
Interest Income
5,578
6,831
9,767
4,292
4,582
Interest Expense
15,377
18,946
22,339
23,838
26,131
Net Interest Income
-9,799
-12,115
-12,572
-19,546
-21,549
Net Income from Continuing & Discontinued Operation
-54,907
-48,343
-118,754
-23,554
16,876
Normalized Income
86,789.70
55,409.09
147,631.67
102,860.66
25,198.41
EBIT
-29,177
-16,140
135,462
126,391
53,273
EBITDA
16,631
41,475
187,877
175,813
100,177
Reconciled Cost of Revenue
54,698
73,039
67,431
86,007
109,305
Reconciled Depreciation
45,808
57,615
52,415
49,422
46,904
Net Income from Continuing Operation Net Minority Interest
-54,907
-48,343
149,721
109,748
16,876
Total Unusual Items Excluding Goodwill
-166,702
-166,804
2,771
9,220
-11,323
Total Unusual Items
-166,702
-166,804
2,771
9,220
-11,323
Normalized EBITDA
183,333
208,279
185,106
166,593
111,500
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-25,005.30
-63,051.91
681.67
2,332.66
-3,000.60
12/31/2020 - 1/25/2018
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