0.2100
0.0000
(0.00%)
At close: March 26 at 4:00:00 PM EDT
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
790,290
806,916
902,931
869,583
Cost of Revenue
392,974
362,122
302,296
314,742
Gross Profit
397,316
444,794
600,635
554,841
Operating Expense
495,584
472,379
405,908
407,464
Operating Income
-98,268
-27,585
194,727
147,377
Net Non Operating Interest Income Expense
-28,004
-11,600
-5,804
-9,436
Pretax Income
-285,273
-198,178
177,089
133,124
Tax Provision
10,817
2,242
51,133
37,616
Net Income Common Stockholders
-296,090
-200,420
125,956
95,411
Diluted NI Available to Com Stockholders
-296,090
-200,420
125,956
95,411
Basic EPS
-0.72
-0.50
0.31
0.24
Diluted EPS
-0.72
-0.50
0.31
0.24
Basic Average Shares
421,522.5000
404,220
404,220
404,220
Diluted Average Shares
421,522.5000
404,220
404,220
404,220
Total Operating Income as Reported
117,325
188,008
186,510
146,014
Rent Expense Supplemental
--
3,176
2,824
2,757
Total Expenses
888,558
834,501
708,204
722,206
Net Income from Continuing & Discontinued Operation
-296,090
-200,420
125,956
95,411
Normalized Income
-160,406.2000
-64,736.2000
131,385.7450
95,745.8390
Interest Income
2,596
2,450
1,545
336
Interest Expense
31,951
13,762
6,490
5,334
Net Interest Income
-28,004
-11,600
-5,804
-9,436
EBIT
-253,322
-184,416
183,579
138,458
EBITDA
-134,956
-75,738
279,248
205,075
Reconciled Cost of Revenue
392,974
362,122
302,296
314,742
Reconciled Depreciation
118,366
108,678
95,669
66,617
Net Income from Continuing Operation Net Minority Interest
-296,090
-200,420
125,956
95,411
Total Unusual Items Excluding Goodwill
-159,628
-159,628
-7,634
-467
Total Unusual Items
-159,628
-159,628
-7,634
-467
Normalized EBITDA
24,672
83,890
286,882
205,542
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 - 8/5/2021
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