Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
158.60
-3.90
(-2.40%)
As of 2:37:12 PM GMT+3. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,314,670
3,314,670
2,429,651
591,124.45
469,376.96
Cost of Revenue
2,587,345
2,587,345
2,034,310
488,923.41
375,305.23
Gross Profit
727,325
727,325
395,341
102,201.05
94,071.74
Operating Expense
155,747
155,747
77,012
28,586.73
11,565.97
Operating Income
571,578
571,578
318,329
73,614.31
82,505.77
Net Non Operating Interest Income Expense
-68,826
-68,826
-38,902
743.47
-13,897.42
Pretax Income
515,067
515,067
147,592
74,648.62
73,816.83
Tax Provision
46,752
46,752
126,488
22,184.40
13,433.12
Net Income Common Stockholders
467,208
467,208
22,864
52,341.69
60,251.64
Diluted NI Available to Com Stockholders
467,208
467,208
22,864
52,341.69
60,251.64
Basic EPS
4.30
--
0.20
0.49
0.56
Diluted EPS
4.30
--
0.20
0.49
0.56
Basic Average Shares
108,000
--
108,000
106,005.48
108,000
Diluted Average Shares
108,000
--
108,000
106,005.48
108,000
Total Operating Income as Reported
561,259
561,259
315,351
66,236.63
81,962.85
Rent Expense Supplemental
111,219
111,219
81,524
19,002.53
11,694.86
Total Expenses
2,743,092
2,743,092
2,111,322
517,510.14
386,871.19
Net Income from Continuing & Discontinued Operation
467,208
467,208
22,864
52,341.69
60,251.64
Normalized Income
473,981.77
473,981.77
21,562.70
54,861.71
60,511.01
Interest Income
22,576
22,576
13,469
14,445.24
438.56
Interest Expense
80,987
80,987
47,644
12,246.73
12,548.50
Net Interest Income
-68,826
-68,826
-38,902
743.47
-13,897.42
EBIT
596,054
596,054
195,236
86,895.35
86,365.33
EBITDA
779,800
779,800
291,246
120,714.21
108,896.16
Reconciled Cost of Revenue
2,587,345
2,587,345
2,034,310
488,923.41
375,305.23
Reconciled Depreciation
183,746
183,746
96,010
33,818.86
22,530.83
Net Income from Continuing Operation Net Minority Interest
467,208
467,208
22,864
52,341.69
60,251.64
Total Unusual Items Excluding Goodwill
-7,450
-7,450
1,690
-3,585.60
-317.08
Total Unusual Items
-7,450
-7,450
1,690
-3,585.60
-317.08
Normalized EBITDA
787,250
787,250
289,556
124,299.81
109,213.24
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-676.23
-676.23
388.70
-1,065.58
-57.70
12/31/2020 - 4/8/2021
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