2.8780
+0.0580
+(2.06%)
At close: January 27 at 5:01:23 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,486,346.0000
3,013,631.0000
3,784,203.0000
2,304,000.0000
1,615,320.0000
Cost of Revenue
2,926,907.0000
3,040,137.0000
3,503,837.0000
2,092,109.0000
1,434,197.0000
Gross Profit
-440,561.0000
-26,506.0000
280,366.0000
211,891.0000
181,123.0000
Operating Expense
115,172.0000
109,207.0000
106,297.0000
91,772.0000
77,060.0000
Operating Income
-555,733.0000
-135,713.0000
174,069.0000
120,119.0000
104,063.0000
Net Non Operating Interest Income Expense
-20,589.0000
-7,426.0000
-4,616.0000
-12,052.0000
-18,890.0000
Pretax Income
-580,149.0000
-138,948.0000
165,819.0000
107,438.0000
78,981.0000
Tax Provision
-106,822.0000
-15,735.0000
34,766.0000
20,413.0000
15,771.0000
Net Income Common Stockholders
-473,327.0000
-123,213.0000
132,408.0000
89,990.0000
66,226.0000
Average Dilution Earnings
--
10,075.0000
9,655.0000
5,138.0000
12,716.0000
Diluted NI Available to Com Stockholders
-463,252.0000
-113,138.0000
142,063.0000
95,128.0000
78,942.0000
Basic EPS
-1.95
-0.51
0.56
0.38
0.28
Diluted EPS
-1.95
-0.51
0.52
0.34
0.28
Basic Average Shares
243,300.4260
241,277.0210
238,653.0490
236,618.8020
236,618.8020
Diluted Average Shares
277,892.2070
275,868.8020
275,868.8020
275,868.8020
284,618.8020
Total Operating Income as Reported
-547,853.0000
-116,633.0000
167,098.0000
127,504.0000
89,532.0000
Total Expenses
3,042,079.0000
3,149,344.0000
3,610,134.0000
2,183,881.0000
1,511,257.0000
Net Income from Continuing & Discontinued Operation
-473,327.0000
-123,213.0000
132,408.0000
89,990.0000
66,226.0000
Normalized Income
-464,581.6740
-123,316.7505
139,310.0188
83,760.2743
78,172.3627
Interest Income
7,934.0000
16,350.0000
15,527.0000
1,384.0000
4,711.0000
Interest Expense
26,898.0000
22,033.0000
20,411.0000
11,121.0000
23,763.0000
Net Interest Income
-20,589.0000
-7,426.0000
-4,616.0000
-12,052.0000
-18,890.0000
EBIT
-553,251.0000
-116,915.0000
186,230.0000
118,559.0000
102,744.0000
EBITDA
-507,065.0000
-73,197.0000
226,384.0000
155,415.0000
140,088.0000
Reconciled Cost of Revenue
2,926,907.0000
3,040,137.0000
3,503,837.0000
2,092,109.0000
1,434,197.0000
Reconciled Depreciation
46,186.0000
43,718.0000
40,154.0000
36,856.0000
37,344.0000
Net Income from Continuing Operation Net Minority Interest
-473,327.0000
-123,213.0000
132,408.0000
89,990.0000
66,226.0000
Total Unusual Items Excluding Goodwill
-10,719.0000
117.0000
-8,733.0000
7,691.0000
-14,927.0000
Total Unusual Items
-10,719.0000
117.0000
-8,733.0000
7,691.0000
-14,927.0000
Normalized EBITDA
-496,346.0000
-73,314.0000
235,117.0000
147,724.0000
155,015.0000
Tax Rate for Calcs
0.0002
0.0001
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-1,973.6740
13.2495
-1,830.9812
1,461.2743
-2,980.6373
12/31/2020 - 11/17/2000
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