38.58
+0.85
+(2.25%)
At close: January 21 at 3:29:50 PM GMT-3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,181,700.00
3,179,200.00
2,934,500.00
2,260,400.00
1,388,228.00
Cost of Revenue
1,698,400.00
1,688,300.00
1,519,100.00
1,109,300.00
613,888.00
Gross Profit
1,483,300.00
1,490,900.00
1,415,400.00
1,151,100.00
774,340.00
Operating Expense
983,200.00
930,200.00
858,600.00
704,000.00
486,492.00
Operating Income
500,100.00
560,700.00
556,800.00
447,100.00
287,848.00
Net Non Operating Interest Income Expense
-333,500.00
-283,700.00
-198,800.00
-150,600.00
-123,129.00
Other Income Expense
64,400.00
-494,500.00
-88,100.00
118,600.00
-18,043.00
Pretax Income
231,000.00
-217,500.00
269,900.00
415,100.00
146,676.00
Tax Provision
-17,700.00
-8,400.00
6,100.00
1,300.00
-775.00
Net Income Common Stockholders
231,200.00
-211,500.00
240,600.00
377,800.00
130,819.00
Average Dilution Earnings
4,800.00
-1,800.00
4,700.00
8,600.00
--
Diluted NI Available to Com Stockholders
236,000.00
-213,300.00
245,300.00
386,400.00
130,819.00
Basic EPS
0.09
-0.09
0.10
0.17
0.07
Diluted EPS
0.09
-0.09
0.10
0.17
0.07
Basic Average Shares
2,474,000.00
2,468,000.00
2,404,000.00
2,251,640.00
1,950,420.00
Diluted Average Shares
2,516,500.00
2,476,000.00
2,458,000.00
2,302,880.00
1,950,440.00
Total Expenses
2,681,600.00
2,618,500.00
2,377,700.00
1,813,300.00
1,100,380.00
Net Income from Continuing & Discontinued Operation
232,500.00
-213,300.00
242,000.00
380,200.00
131,614.00
Normalized Income
119,214.00
167,694.62
328,108.86
254,594.60
139,877.60
Interest Income
20,200.00
45,400.00
35,200.00
12,200.00
10,119.00
Interest Expense
353,700.00
329,100.00
234,000.00
162,800.00
133,248.00
Net Interest Income
-333,500.00
-283,700.00
-198,800.00
-150,600.00
-123,129.00
EBIT
584,700.00
111,600.00
503,900.00
577,900.00
279,924.00
EBITDA
1,272,900.00
771,600.00
1,105,700.00
1,100,600.00
656,800.00
Reconciled Cost of Revenue
1,698,400.00
1,707,100.00
1,544,800.00
1,123,200.00
618,134.00
Reconciled Depreciation
688,200.00
641,200.00
576,100.00
508,800.00
372,630.00
Net Income from Continuing Operation Net Minority Interest
232,500.00
-213,300.00
242,000.00
380,200.00
131,614.00
Total Unusual Items Excluding Goodwill
143,400.00
-396,300.00
-88,100.00
126,000.00
-11,320.00
Total Unusual Items
143,400.00
-396,300.00
-88,100.00
126,000.00
-11,320.00
Normalized EBITDA
1,129,500.00
1,167,900.00
1,193,800.00
974,600.00
668,120.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
30,114.00
-15,305.38
-1,991.14
394.60
-3,056.40
12/31/2020 - 4/5/2021
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