3,299.00
+87.00
+(2.71%)
At close: January 20 at 5:24:56 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,771,000.00
2,552,000.00
1,927,000.00
1,575,000.00
1,362,000.00
Cost of Revenue
2,253,000.00
2,115,000.00
1,595,000.00
1,257,000.00
1,124,000.00
Gross Profit
518,000.00
437,000.00
332,000.00
318,000.00
238,000.00
Operating Expense
265,000.00
270,000.00
289,000.00
204,000.00
59,000.00
Operating Income
253,000.00
167,000.00
43,000.00
114,000.00
179,000.00
Net Non Operating Interest Income Expense
-257,000.00
-200,000.00
-143,000.00
-164,000.00
-129,000.00
Pretax Income
176,000.00
237,000.00
282,000.00
-380,000.00
-34,000.00
Tax Provision
73,000.00
68,000.00
65,000.00
-77,000.00
12,000.00
Net Income Common Stockholders
106,000.00
144,000.00
167,000.00
-219,000.00
-61,000.00
Diluted NI Available to Com Stockholders
106,000.00
144,000.00
167,000.00
-219,000.00
-61,000.00
Basic EPS
0.45
0.63
0.79
-1.15
-0.40
Diluted EPS
0.45
0.63
0.79
-1.15
-0.40
Basic Average Shares
229,322.11
224,461.00
210,289.00
191,170.00
150,878.00
Diluted Average Shares
229,322.11
224,461.00
210,289.00
191,170.00
150,878.00
Total Operating Income as Reported
479,000.00
434,000.00
329,000.00
77,000.00
138,000.00
Total Expenses
2,518,000.00
2,385,000.00
1,884,000.00
1,461,000.00
1,183,000.00
Net Income from Continuing & Discontinued Operation
106,000.00
144,000.00
167,000.00
-219,000.00
-61,000.00
Normalized Income
90,600.00
126,173.00
167,000.00
-521.05
-8,640.00
Interest Income
139,000.00
120,000.00
66,000.00
23,000.00
1,000.00
Interest Expense
368,000.00
292,000.00
205,000.00
181,000.00
85,000.00
Net Interest Income
-257,000.00
-200,000.00
-143,000.00
-164,000.00
-129,000.00
EBIT
544,000.00
529,000.00
487,000.00
-199,000.00
51,000.00
EBITDA
889,000.00
832,000.00
688,000.00
-20,000.00
184,000.00
Reconciled Cost of Revenue
2,253,000.00
2,115,000.00
1,595,000.00
1,257,000.00
1,124,000.00
Reconciled Depreciation
345,000.00
303,000.00
201,000.00
179,000.00
133,000.00
Net Income from Continuing Operation Net Minority Interest
106,000.00
144,000.00
167,000.00
-219,000.00
-61,000.00
Total Unusual Items Excluding Goodwill
20,000.00
25,000.00
--
-274,000.00
-68,000.00
Total Unusual Items
20,000.00
25,000.00
--
-274,000.00
-68,000.00
Normalized EBITDA
869,000.00
807,000.00
688,000.00
254,000.00
252,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
4,600.00
7,173.00
--
-55,521.05
-15,640.00
12/31/2020 - 8/20/2017
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