10.64
+0.04
+(0.38%)
At close: 5:29:31 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,031,593.00
1,018,985.00
712,402.00
283,643.00
83,351.00
Cost of Revenue
212,184.00
202,311.00
155,875.00
49,265.00
40,192.00
Gross Profit
819,409.00
816,674.00
556,527.00
234,378.00
43,159.00
Operating Expense
105,262.00
86,928.00
77,386.00
39,918.00
9,004.00
Operating Income
714,147.00
729,746.00
479,141.00
194,460.00
34,155.00
Net Non Operating Interest Income Expense
-419,183.00
-387,092.00
-194,423.00
-52,348.00
-13,074.00
Pretax Income
-52,902.00
-392,779.00
347,518.00
1,015,621.00
263,851.00
Tax Provision
53,243.00
-17,027.00
100,942.00
214,367.00
47,147.00
Net Income Common Stockholders
-147,080.00
-413,146.00
212,488.00
792,049.00
216,704.00
Diluted NI Available to Com Stockholders
-147,080.00
-413,146.00
212,488.00
792,049.00
216,704.00
Basic EPS
-0.39
-1.11
0.68
4.19
1.90
Diluted EPS
-0.39
-1.11
0.68
4.18
1.90
Basic Average Shares
370,918.20
370,628.61
313,480.94
189,159.03
114,046.46
Diluted Average Shares
371,363.37
371,223.61
314,077.87
189,299.03
130,253.10
Total Expenses
317,446.00
289,239.00
233,261.00
89,183.00
49,196.00
Net Income from Continuing & Discontinued Operation
-147,080.00
-413,146.00
212,488.00
792,049.00
216,704.00
Normalized Income
-28,834.34
-331,299.82
158,407.28
812,255.87
216,704.00
Interest Income
78,714.00
46,122.00
3,393.00
9.00
--
Interest Expense
485,155.00
420,472.00
191,026.00
50,516.00
13,082.00
Net Interest Income
-419,183.00
-387,092.00
-194,423.00
-52,348.00
-13,074.00
EBIT
432,253.00
27,693.00
538,544.00
1,066,137.00
276,933.00
EBITDA
432,253.00
28,727.00
538,560.00
1,066,208.00
276,933.00
Reconciled Cost of Revenue
212,184.00
202,311.00
155,875.00
49,265.00
40,192.00
Reconciled Depreciation
--
1,034.00
16.00
71.00
--
Net Income from Continuing Operation Net Minority Interest
-147,080.00
-413,146.00
212,488.00
792,049.00
216,704.00
Total Unusual Items Excluding Goodwill
-148,924.00
-85,555.00
76,220.00
-25,613.00
--
Total Unusual Items
-148,924.00
-85,555.00
76,220.00
-25,613.00
--
Normalized EBITDA
581,177.00
114,282.00
462,340.00
1,091,821.00
276,933.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-30,678.34
-3,708.82
22,139.28
-5,406.13
--
12/31/2020 - 11/24/2020
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.
UpgradeRelated Tickers
NP3.ST NP3 Fastigheter AB (publ)
263.00
+0.19%
INTEA-B.ST Intea Fastigheter AB ser. B
48.25
+0.08%
KLARA-B.ST KlaraBo Sverige AB (publ)
16.32
+0.37%
SLP-B.ST Swedish Logistic Property AB
41.30
+1.98%
OLT.OL Olav Thon Eiendomsselskap ASA
229.00
+0.88%
NYF.ST Nyfosa AB (publ)
112.70
-0.62%
ENTRA.OL Entra ASA
116.00
+0.17%
SAGA-B.ST AB Sagax (publ)
238.80
-1.24%
SBO.OL Selvaag Bolig ASA
35.25
+0.71%
KOJAMO.HE Kojamo Oyj
9.83
-0.71%