1.5950
-0.0380
(-2.33%)
At close: 5:35:27 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
996,000
996,000
1,057,000
904,600
873,981
Cost of Revenue
376,300
376,300
400,700
375,100
337,996
Gross Profit
619,700
619,700
656,300
529,500
535,985
Operating Expense
605,500
605,500
649,300
544,100
509,861
Operating Income
14,200
14,200
7,000
-14,600
26,124
Net Non Operating Interest Income Expense
-14,500
-14,500
-12,300
-16,400
3,488
Pretax Income
-13,800
-13,800
-15,700
-43,300
17,062
Tax Provision
1,400
1,400
1,800
5,600
-5,428
Net Income Common Stockholders
-15,800
-15,800
-22,700
-50,100
21,485
Diluted NI Available to Com Stockholders
-15,800
-15,800
-22,700
-50,100
21,485
Basic EPS
-0.15
-0.15
-0.21
-0.47
0.20
Diluted EPS
-0.15
-0.15
-0.21
-0.47
0.20
Basic Average Shares
107,127.9840
107,127.9840
107,127.9840
107,127.9840
107,127.9840
Diluted Average Shares
107,127.9840
107,127.9840
107,127.9840
107,127.9840
107,127.9840
Total Operating Income as Reported
600
600
-2,700
-26,500
12,880
Total Expenses
981,800
981,800
1,050,000
919,200
847,857
Net Income from Continuing & Discontinued Operation
-15,800
-15,800
-22,700
-50,100
21,485
Normalized Income
-3,500
-3,500
-15,575
-41,850
31,142.9000
Interest Income
1,600
1,600
400
400
6,944
Interest Expense
10,500
10,500
7,200
2,700
2,813
Net Interest Income
-14,500
-14,500
-12,300
-16,400
3,488
EBIT
-3,300
-3,300
-8,500
-40,600
19,875
EBITDA
61,400
61,400
52,400
18,000
76,604
Reconciled Cost of Revenue
376,300
376,300
400,700
375,100
337,996
Reconciled Depreciation
64,700
64,700
60,900
58,600
56,729
Net Income from Continuing Operation Net Minority Interest
-15,800
-15,800
-22,700
-50,100
21,485
Total Unusual Items Excluding Goodwill
-16,400
-16,400
-9,500
-11,000
-13,140
Total Unusual Items
-16,400
-16,400
-9,500
-11,000
-13,140
Normalized EBITDA
77,800
77,800
61,900
29,000
89,744
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-4,100
-4,100
-2,375
-2,750
-3,482.1000
12/31/2021 - 12/15/2005
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