30.00
+0.80
+(2.74%)
At close: April 17 at 9:47:38 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,159,311
1,159,311
850,381
707,913
606,375
Cost of Revenue
718,648
718,648
533,740
441,814
370,222
Gross Profit
440,663
440,663
316,641
266,099
236,153
Operating Expense
151,680
151,680
73,308
44,882
37,665
Operating Income
288,983
288,983
243,333
221,217
198,488
Net Non Operating Interest Income Expense
-197,144
-197,144
-222,514
-165,867
-84,640
Other Income Expense
-15,931
-15,931
14,317
84,007
8,542
Pretax Income
75,908
75,908
35,136
139,357
122,390
Tax Provision
25,574
25,574
15,070
33,092
-58,573
Net Income Common Stockholders
49,895
49,895
20,066
106,265
180,963
Diluted NI Available to Com Stockholders
49,895
49,895
20,066
106,265
180,963
Basic EPS
0.58
--
0.29
1.42
2.41
Diluted EPS
0.56
--
0.29
1.42
2.41
Basic Average Shares
83,094
--
68,059
75,000
75,000
Diluted Average Shares
85,170
--
68,327
75,000
75,000
Total Operating Income as Reported
249,450
249,450
244,110
222,091
188,955
Total Expenses
870,328
870,328
607,048
486,696
407,887
Net Income from Continuing & Discontinued Operation
49,895
49,895
20,066
106,265
180,963
Normalized Income
60,182.11
60,182.11
8,780.06
42,264.62
174,655.07
Interest Expense
197,144
197,144
222,514
165,867
84,640
Net Interest Income
-197,144
-197,144
-222,514
-165,867
-84,640
EBIT
273,052
273,052
257,650
305,224
207,030
EBITDA
533,324
533,324
440,519
479,687
367,075
Reconciled Cost of Revenue
718,648
718,648
533,740
441,814
370,222
Reconciled Depreciation
260,272
260,272
182,869
174,463
160,045
Net Income from Continuing Operation Net Minority Interest
49,895
49,895
20,066
106,265
180,963
Total Unusual Items Excluding Goodwill
-15,516
-15,516
14,286
83,990
8,641
Total Unusual Items
-15,516
-15,516
14,286
83,990
8,641
Normalized EBITDA
548,840
548,840
426,233
395,697
358,434
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,228.89
-5,228.89
3,000.06
19,989.62
2,333.07
12/31/2021 - 8/7/2023
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