Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
6.43
-0.59
(-8.40%)
As of 4:50:04 PM GMT+3. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,321,969.31
1,207,501.65
1,108,137.99
323,176.97
219,816.63
Cost of Revenue
683,897.24
683,231.36
734,327.75
199,484.20
115,113.51
Gross Profit
638,072.07
524,270.29
373,810.24
123,692.76
104,703.12
Operating Expense
608,126.70
468,358.74
446,022.15
130,841.81
105,761.69
Operating Income
29,945.37
55,911.55
-72,211.91
-7,149.04
-1,058.57
Net Non Operating Interest Income Expense
-143,967.29
-131,292.01
-113,692.70
-46,060.34
-40,463.92
Pretax Income
10,756.89
92,440.79
96,404.39
-65,916.48
-40,512.14
Tax Provision
-172,609.25
-110,090.40
26,026.39
-2,133.59
-654.83
Net Income Common Stockholders
183,366.14
202,531.19
70,378
-63,782.89
-39,857.31
Diluted NI Available to Com Stockholders
183,366.14
202,531.19
70,378
-63,782.89
-39,857.31
Basic EPS
0.67
0.71
0.25
-0.20
-0.30
Diluted EPS
0.67
0.71
0.25
-0.20
-0.30
Basic Average Shares
284,288.13
284,288.13
284,288.13
314,057.21
134,288.12
Diluted Average Shares
284,288.13
284,288.13
284,288.13
314,057.21
134,288.12
Total Operating Income as Reported
24,529.30
1,411.84
-92,786.61
-2,183.13
805.03
Rent Expense Supplemental
34,302.15
16,692.05
13,636.38
2,864.80
1,572.92
Total Expenses
1,292,023.93
1,151,590.11
1,180,349.90
330,326.01
220,875.19
Net Income from Continuing & Discontinued Operation
183,366.14
202,531.19
70,378
-63,782.89
-39,857.31
Normalized Income
197,778.58
218,375.50
82,004.25
-63,314.40
-39,942.60
Interest Income
34,291.94
5,227.14
3,711.51
1,228.46
676.25
Interest Expense
177,698.59
129,946.99
111,569.13
43,597.40
39,519.99
Net Interest Income
-143,967.29
-131,292.01
-113,692.70
-46,060.34
-40,463.92
EBIT
188,455.48
222,387.78
207,973.52
-22,319.08
-992.15
EBITDA
334,561.72
356,981.39
342,651.13
9,019.90
26,129.03
Reconciled Cost of Revenue
683,897.24
683,231.36
734,327.75
199,484.20
115,113.51
Reconciled Depreciation
146,106.25
134,593.61
134,677.62
31,338.98
27,121.18
Net Income from Continuing Operation Net Minority Interest
183,366.14
202,531.19
70,378
-63,782.89
-39,857.31
Total Unusual Items Excluding Goodwill
-19,216.59
-21,125.75
-15,925.74
-484.16
86.70
Total Unusual Items
-19,216.59
-21,125.75
-15,925.74
-484.16
86.70
Normalized EBITDA
353,778.31
378,107.14
358,576.87
9,504.06
26,042.33
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,804.15
-5,281.44
-4,299.49
-15.67
1.40
12/31/2020 - 5/10/2000
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