4.9200
+0.0100
+(0.20%)
At close: 5:19:58 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
73,152.0000
89,213.0000
68,271.0000
58,421.0000
48,729.0000
Cost of Revenue
-5,762.0000
-5,159.0000
-5,307.0000
-4,379.0000
-3,498.0000
Gross Profit
78,914.0000
94,372.0000
73,578.0000
62,800.0000
52,227.0000
Operating Expense
80,989.0000
80,295.0000
68,807.0000
54,530.0000
48,657.0000
Operating Income
-2,075.0000
14,077.0000
4,771.0000
8,270.0000
3,570.0000
Net Non Operating Interest Income Expense
-813.0000
122.0000
-53.0000
-19.0000
-49.0000
Pretax Income
-4,006.0000
13,081.0000
7,912.0000
10,424.0000
816.0000
Tax Provision
2,231.0000
3,067.0000
2,033.0000
2,523.0000
152.0000
Net Income Common Stockholders
-6,237.0000
10,014.0000
5,879.0000
7,900.0000
663.0000
Diluted NI Available to Com Stockholders
-6,237.0000
10,014.0000
5,879.0000
7,900.0000
663.0000
Basic EPS
-0.15
0.23
0.15
0.20
0.01
Diluted EPS
-0.15
0.23
0.15
0.20
0.01
Basic Average Shares
41,664.6380
41,650.7800
41,332.2870
40,400.7800
40,400.7800
Diluted Average Shares
41,664.6380
41,650.7800
41,332.2870
40,400.7800
40,400.7800
Total Operating Income as Reported
-2,076.0000
14,077.0000
7,223.0000
9,988.0000
865.0000
Total Expenses
75,227.0000
75,136.0000
63,500.0000
50,151.0000
45,159.0000
Net Income from Continuing & Discontinued Operation
-6,237.0000
10,014.0000
5,879.0000
7,900.0000
663.0000
Normalized Income
-6,237.0000
10,014.0000
5,879.0000
7,900.0000
663.0000
Interest Income
--
174.0000
--
--
2.0000
Interest Expense
--
52.0000
53.0000
19.0000
51.0000
Net Interest Income
-813.0000
122.0000
-53.0000
-19.0000
-49.0000
EBIT
-3,019.0000
13,133.0000
7,965.0000
10,443.0000
867.0000
EBITDA
3,746.0000
19,375.0000
13,139.0000
15,045.0000
4,887.0000
Reconciled Cost of Revenue
-5,762.0000
-5,159.0000
-5,307.0000
-4,379.0000
-3,498.0000
Reconciled Depreciation
6,765.0000
6,242.0000
5,174.0000
4,602.0000
4,020.0000
Net Income from Continuing Operation Net Minority Interest
-6,237.0000
10,014.0000
5,879.0000
7,900.0000
663.0000
Normalized EBITDA
3,746.0000
19,375.0000
13,139.0000
15,045.0000
4,887.0000
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0002
0.0002
12/31/2020 - 10/18/2013
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