2.3100
-0.1000
(-4.15%)
At close: January 10 at 5:35:39 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
657,956.0000
635,987.0000
601,385.0000
555,874.0000
521,975.0000
Cost of Revenue
338,564.0000
336,965.0000
334,995.0000
291,375.0000
254,711.0000
Gross Profit
319,392.0000
299,022.0000
266,390.0000
264,499.0000
267,264.0000
Operating Expense
319,428.0000
303,933.0000
261,592.0000
252,845.0000
271,126.0000
Operating Income
-36.0000
-4,911.0000
4,798.0000
11,654.0000
-3,862.0000
Net Non Operating Interest Income Expense
-11,688.0000
-9,069.0000
-3,105.0000
-2,697.0000
-5,287.0000
Pretax Income
-14,256.0000
-15,789.0000
-2,400.0000
9,602.0000
7,676.0000
Tax Provision
-1,531.0000
-1,730.0000
-156.0000
2,557.0000
-1,799.0000
Net Income Common Stockholders
-12,232.0000
-14,068.0000
-2,303.0000
7,061.0000
6,435.0000
Diluted NI Available to Com Stockholders
-12,232.0000
-14,068.0000
-2,303.0000
7,061.0000
6,435.0000
Basic EPS
-0.56
-0.64
-0.10
0.32
0.29
Diluted EPS
-0.56
-0.64
-0.10
0.32
0.29
Basic Average Shares
21,851.6380
21,995.5440
21,995.5440
21,995.5440
21,995.5440
Diluted Average Shares
21,995.5440
21,995.5440
21,995.5440
21,995.5440
21,995.5440
Total Operating Income as Reported
-2,567.0000
-6,719.0000
704.0000
12,298.0000
12,962.0000
Rent Expense Supplemental
5,332.0000
3,340.0000
3,058.0000
3,032.0000
4,598.0000
Total Expenses
657,992.0000
640,898.0000
596,587.0000
544,220.0000
525,837.0000
Net Income from Continuing & Discontinued Operation
-12,232.0000
-14,068.0000
-2,303.0000
7,061.0000
6,435.0000
Normalized Income
-10,433.3977
-12,917.5644
1,311.7100
6,515.8599
-6,216.7500
Interest Income
128.0000
250.0000
154.0000
209.0000
168.0000
Interest Expense
11,994.0000
9,373.0000
3,048.0000
2,984.0000
3,524.0000
Net Interest Income
-11,688.0000
-9,069.0000
-3,105.0000
-2,697.0000
-5,287.0000
EBIT
-2,262.0000
-6,416.0000
648.0000
12,586.0000
11,200.0000
EBITDA
29,503.0000
26,942.0000
33,148.0000
45,129.0000
46,524.0000
Reconciled Cost of Revenue
338,564.0000
336,965.0000
334,995.0000
291,375.0000
254,711.0000
Reconciled Depreciation
31,765.0000
33,358.0000
32,500.0000
32,543.0000
35,324.0000
Net Income from Continuing Operation Net Minority Interest
-12,232.0000
-14,068.0000
-2,303.0000
7,061.0000
6,435.0000
Total Unusual Items Excluding Goodwill
-2,015.0000
-1,292.0000
-3,866.0000
743.0000
16,869.0000
Total Unusual Items
-2,015.0000
-1,292.0000
-3,866.0000
743.0000
16,869.0000
Normalized EBITDA
31,518.0000
28,234.0000
37,014.0000
44,386.0000
29,655.0000
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0003
0.0003
Tax Effect of Unusual Items
-216.3977
-141.5644
-251.2900
197.8599
4,217.2500
12/31/2020 - 12/29/2017
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.
UpgradeRelated Tickers
VBX.DE Voltabox AG
1.0850
+2.84%
IS7.DE InTiCa Systems SE
2.1600
-1.82%
SF3.DE STS Group AG
3.9600
-0.50%
H9W.DE HWA AG
2.2200
0.00%
FAU.DE Forvia SE
8.34
-0.17%
MSAG.DE MS Industrie AG
1.3500
+3.05%
NVM.DE Novem Group S.A.
4.9200
-2.77%
ED4.DE EDAG Engineering Group AG
6.60
0.00%
PWO.DE PWO AG
30.40
-1.30%
HGEA.DE hGears AG
1.6000
-0.31%