0.5290
+0.0350
+(7.09%)
At close: January 17 at 4:31:18 PM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
372,944.0000
532,856.0000
513,652.0000
242,994.0000
241,661.0000
Cost of Revenue
149,098.0000
176,219.0000
183,326.0000
105,005.0000
120,385.0000
Gross Profit
223,846.0000
356,637.0000
330,326.0000
137,989.0000
121,276.0000
Operating Expense
217,329.0000
267,395.0000
281,823.0000
202,777.0000
159,276.0000
Operating Income
6,517.0000
89,242.0000
48,503.0000
-64,788.0000
-38,000.0000
Net Non Operating Interest Income Expense
39,189.0000
-27,637.0000
-21,508.0000
-21,801.0000
-22,980.0000
Pretax Income
42,521.0000
47,747.0000
37,953.0000
-64,787.0000
-97,912.0000
Tax Provision
102.0000
-8,799.0000
-5,508.0000
-62.0000
110.0000
Net Income Common Stockholders
42,767.0000
56,312.0000
43,498.0000
-64,677.0000
-97,905.0000
Diluted NI Available to Com Stockholders
42,767.0000
56,312.0000
43,498.0000
-64,677.0000
-97,905.0000
Total Operating Income as Reported
3,422.0000
84,319.0000
53,965.0000
12,851.0000
-137,462.0000
Total Expenses
366,427.0000
443,614.0000
465,149.0000
307,782.0000
279,661.0000
Net Income from Continuing & Discontinued Operation
42,767.0000
56,312.0000
43,498.0000
-64,677.0000
-97,905.0000
Normalized Income
46,949.9418
64,261.2500
36,868.7500
-83,377.0872
-72,087.0000
Interest Income
67,489.0000
406.0000
3.0000
2.0000
10.0000
Interest Expense
28,300.0000
28,043.0000
21,511.0000
21,803.0000
22,990.0000
Net Interest Income
39,189.0000
-27,637.0000
-21,508.0000
-21,801.0000
-22,980.0000
EBIT
70,821.0000
75,790.0000
59,464.0000
-42,984.0000
-74,922.0000
EBITDA
88,933.0000
92,769.0000
75,298.0000
-29,918.0000
-52,298.0000
Reconciled Cost of Revenue
149,098.0000
176,219.0000
183,326.0000
105,005.0000
120,385.0000
Reconciled Depreciation
18,112.0000
16,979.0000
15,834.0000
13,066.0000
22,624.0000
Net Income from Continuing Operation Net Minority Interest
42,767.0000
56,312.0000
43,498.0000
-64,677.0000
-97,905.0000
Total Unusual Items Excluding Goodwill
-4,193.0000
-10,599.0000
8,839.0000
18,718.0000
-34,424.0000
Total Unusual Items
-4,193.0000
-10,599.0000
8,839.0000
18,718.0000
-34,424.0000
Normalized EBITDA
93,126.0000
103,368.0000
66,459.0000
-48,636.0000
-17,874.0000
Tax Rate for Calcs
0.0000
0.0003
0.0003
0.0000
0.0003
Tax Effect of Unusual Items
-10.0582
-2,649.7500
2,209.7500
17.9128
-8,606.0000
12/31/2020 - 1/15/2025
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