0.1205
-0.0020
(-1.63%)
As of 8:32:37 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
767,249
767,249
833,878
539,236
608,366
Cost of Revenue
211,799
211,799
262,871
178,727
186,092
Gross Profit
555,450
555,450
571,007
360,509
422,274
Operating Expense
553,382
553,382
570,583
425,067
422,772
Operating Income
2,068
2,068
424
-64,558
-498
Net Non Operating Interest Income Expense
-46,635
-46,635
-36,273
-31,691
-35,773
Pretax Income
23,914
23,914
-10,150
-135,543
13,184
Tax Provision
26,903
26,903
4,747
-17,921
10,233
Net Income Common Stockholders
-11,750
-11,750
-13,267
-119,140
3,558
Diluted NI Available to Com Stockholders
-11,750
-11,750
-13,267
-119,140
3,558
Basic EPS
-0.03
--
-0.03
-0.28
0.01
Diluted EPS
-0.03
--
-0.03
-0.28
0.01
Basic Average Shares
420,000
--
420,000
420,000
420,000
Diluted Average Shares
420,000
--
420,000
420,000
420,000
Total Operating Income as Reported
38,415
38,415
18,726
102,412
52,424
Rent Expense Supplemental
29,905
29,905
40,114
21,674
16,935
Total Expenses
765,181
765,181
833,454
603,794
608,864
Net Income from Continuing & Discontinued Operation
-11,750
-11,750
-13,267
-119,140
3,558
Normalized Income
-13,916.9700
-13,916.9700
-22,056.5400
-75,018.6920
2,122.5700
Interest Income
13,725
13,725
7,302
1,981
3,247
Interest Expense
49,825
49,825
31,079
20,024
23,198
Net Interest Income
-46,635
-46,635
-36,273
-31,691
-35,773
EBIT
73,739
73,739
20,929
-115,519
36,382
EBITDA
106,524
106,524
60,986
-71,754
82,694
Reconciled Cost of Revenue
211,799
211,799
262,871
178,727
186,092
Reconciled Depreciation
32,785
32,785
40,057
43,765
46,312
Net Income from Continuing Operation Net Minority Interest
-11,750
-11,750
-13,267
-119,140
3,558
Total Unusual Items Excluding Goodwill
2,743
2,743
11,126
-50,831
1,817
Total Unusual Items
2,743
2,743
11,126
-50,831
1,817
Normalized EBITDA
103,781
103,781
49,860
-20,923
80,877
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
576.0300
576.0300
2,336.4600
-6,709.6920
381.5700
12/31/2020 - 8/17/2010
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