Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
244.00
-4.30
(-1.73%)
At close: February 21 at 6:09:50 PM GMT+3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,660,000
1,660,000
1,309,687
1,051,358
522,064
Cost of Revenue
1,132,197
1,132,197
884,133
685,328
360,528
Gross Profit
527,803
527,803
425,554
366,030
161,536
Operating Expense
195,028
195,028
168,930
148,933
86,908
Operating Income
332,775
332,775
256,624
217,097
74,628
Net Non Operating Interest Income Expense
-103,117
-103,117
-89,721
-127,633
24,659
Pretax Income
239,843
239,843
290,522
157,318
82,740
Tax Provision
42,738
42,738
31,788
25,770
31,465
Net Income Common Stockholders
182,994
182,994
249,149
122,201
44,721
Diluted NI Available to Com Stockholders
182,994
182,994
249,149
122,201
44,721
Basic EPS
0.72
0.50
0.69
0.34
0.13
Diluted EPS
0.72
0.50
0.69
0.34
0.13
Basic Average Shares
363,281.25
363,281.25
363,281.25
361,576.08
361,233.92
Diluted Average Shares
363,281.25
363,281.25
363,281.25
361,576.08
361,233.92
Total Operating Income as Reported
343,146
343,146
397,987
279,447
50,148
Rent Expense Supplemental
36,340
36,340
28,124
21,018
11,337
Total Expenses
1,327,225
1,327,225
1,053,063
834,261
447,436
Net Income from Continuing & Discontinued Operation
182,994
182,994
249,149
122,201
44,721
Normalized Income
223,550.41
223,550.41
257,823.51
115,187.20
47,489.20
Interest Income
58,695
58,695
35,369
18,675
152,596
Interest Expense
170,005
170,005
160,246
126,163
124,613
Net Interest Income
-103,117
-103,117
-89,721
-127,633
24,659
EBIT
409,848
409,848
450,768
283,481
207,353
EBITDA
615,518
615,518
588,441
379,049
283,590
Reconciled Cost of Revenue
1,132,197
1,132,197
884,133
685,328
360,528
Reconciled Depreciation
205,670
205,670
137,673
95,568
76,237
Net Income from Continuing Operation Net Minority Interest
183,101
183,101
249,379
123,142
46,042
Total Unusual Items Excluding Goodwill
-49,220
-49,220
-9,482
9,470
-1,732
Total Unusual Items
-49,220
-49,220
-9,482
9,470
-1,324
Normalized EBITDA
664,738
664,738
597,923
369,579
284,914
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,770.59
-8,770.59
-1,037.49
1,515.20
-692.80
12/31/2021 - 2/26/2007
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