1.3550
-0.1360
(-9.12%)
As of 4:30:28 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
790,290.0000
806,916.0000
902,931.0000
869,583.0000
Cost of Revenue
392,974.0000
362,122.0000
302,296.0000
314,742.0000
Gross Profit
397,316.0000
444,794.0000
600,635.0000
554,841.0000
Operating Expense
495,584.0000
472,379.0000
405,908.0000
407,464.0000
Operating Income
-98,268.0000
-27,585.0000
194,727.0000
147,377.0000
Net Non Operating Interest Income Expense
-28,004.0000
-11,600.0000
-5,804.0000
-9,436.0000
Pretax Income
-285,273.0000
-198,178.0000
177,089.0000
133,124.0000
Tax Provision
10,817.0000
2,242.0000
51,133.0000
37,616.0000
Net Income Common Stockholders
-296,090.0000
-200,420.0000
125,956.0000
95,411.0000
Diluted NI Available to Com Stockholders
-296,090.0000
-200,420.0000
125,956.0000
95,411.0000
Basic EPS
-7.18
-4.96
3.12
2.36
Diluted EPS
-7.18
-4.96
3.12
2.36
Basic Average Shares
42,152.2500
40,422.0000
40,422.0000
40,422.0000
Diluted Average Shares
42,152.2500
40,422.0000
40,422.0000
40,422.0000
Total Operating Income as Reported
117,325.0000
188,008.0000
186,510.0000
146,014.0000
Rent Expense Supplemental
--
3,176.0000
2,824.0000
2,757.0000
Total Expenses
888,558.0000
834,501.0000
708,204.0000
722,206.0000
Net Income from Continuing & Discontinued Operation
-296,090.0000
-200,420.0000
125,956.0000
95,411.0000
Normalized Income
-160,406.2000
-64,736.2000
131,385.7450
95,745.8390
Interest Income
2,596.0000
2,450.0000
1,545.0000
336.0000
Interest Expense
31,951.0000
13,762.0000
6,490.0000
5,334.0000
Net Interest Income
-28,004.0000
-11,600.0000
-5,804.0000
-9,436.0000
EBIT
-253,322.0000
-184,416.0000
183,579.0000
138,458.0000
EBITDA
-134,956.0000
-75,738.0000
279,248.0000
205,075.0000
Reconciled Cost of Revenue
392,974.0000
362,122.0000
302,296.0000
314,742.0000
Reconciled Depreciation
118,366.0000
108,678.0000
95,669.0000
66,617.0000
Net Income from Continuing Operation Net Minority Interest
-296,090.0000
-200,420.0000
125,956.0000
95,411.0000
Total Unusual Items Excluding Goodwill
-159,628.0000
-159,628.0000
-7,634.0000
-467.0000
Total Unusual Items
-159,628.0000
-159,628.0000
-7,634.0000
-467.0000
Normalized EBITDA
24,672.0000
83,890.0000
286,882.0000
205,542.0000
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
-23,944.2000
-23,944.2000
-2,204.2550
-132.1610
12/31/2020 - 10/19/2017
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