14.00
+0.20
+(1.45%)
At close: April 17 at 5:35:08 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
285,091
285,091
237,949
253,053
263,259
Cost of Revenue
129,226
129,226
112,575
171,592
128,597
Gross Profit
155,865
155,865
125,374
81,461
134,662
Operating Expense
134,839
134,839
115,872
59,757
100,391
Operating Income
21,026
21,026
9,502
21,704
34,271
Net Non Operating Interest Income Expense
-3,225
-3,225
-2,610
-1,845
-867
Pretax Income
12,809
12,809
-6
12,209
29,680
Tax Provision
4,916
4,916
-3,386
-3,040
4,997
Net Income Common Stockholders
6,928
6,928
3,103
15,249
23,903
Diluted NI Available to Com Stockholders
6,928
6,928
3,103
15,249
23,903
Basic EPS
0.92
0.55
0.26
1.35
2.13
Diluted EPS
0.92
0.55
0.26
1.35
2.13
Basic Average Shares
12,545.11
12,510.82
11,812.15
11,255.38
11,209.08
Diluted Average Shares
12,545.11
12,510.82
11,812.15
11,255.38
11,209.08
Total Operating Income as Reported
17,739
17,739
11,062
21,887
37,508
Total Expenses
264,065
264,065
228,447
231,349
228,988
Net Income from Continuing & Discontinued Operation
6,928
6,928
3,103
15,249
23,903
Normalized Income
10,951.22
10,951.22
6,611.92
20,764.32
23,427.30
Interest Income
1,341
1,341
1,485
154
227
Interest Expense
3,602
3,602
3,672
1,445
736
Net Interest Income
-3,225
-3,225
-2,610
-1,845
-867
EBIT
16,411
16,411
3,666
13,654
30,416
EBITDA
39,343
39,343
23,732
31,921
47,285
Reconciled Cost of Revenue
129,226
129,226
112,575
171,592
128,597
Reconciled Depreciation
22,932
22,932
20,066
18,267
16,869
Net Income from Continuing Operation Net Minority Interest
6,928
6,928
3,103
15,249
23,903
Total Unusual Items Excluding Goodwill
-6,529
-6,529
-4,617
-7,257
572
Total Unusual Items
-6,529
-6,529
-4,617
-7,257
572
Normalized EBITDA
45,872
45,872
28,349
39,178
46,713
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,505.78
-2,505.78
-1,108.08
-1,741.68
96.30
12/31/2021 - 7/17/1998
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