7.07
0.00
(0.00%)
At close: April 9 at 4:00:00 PM EDT
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
547,000
547,000
495,000
465,935
358,668
Cost of Revenue
57,000
57,000
71,000
173,463
119,740
Gross Profit
490,000
490,000
424,000
292,472
238,928
Operating Expense
422,000
422,000
305,000
236,565
162,518
Operating Income
68,000
68,000
119,000
55,907
76,410
Net Non Operating Interest Income Expense
-75,000
-75,000
-57,000
-54,039
-45,384
Pretax Income
-7,000
-7,000
63,000
10,720
18,029
Tax Provision
12,000
12,000
36,000
18,132
17,366
Net Income Common Stockholders
-21,000
-21,000
30,000
-7,174
-1,323
Diluted NI Available to Com Stockholders
-21,000
-21,000
30,000
-7,174
-1,323
Basic EPS
-0.16
-0.16
0.23
-0.07
-0.01
Diluted EPS
-0.16
-0.16
0.23
-0.07
-0.01
Basic Average Shares
130,879.64
130,879.64
130,951.42
97,487.15
101,637.48
Diluted Average Shares
130,879.64
130,879.64
130,951.42
97,487.15
101,637.48
Total Operating Income as Reported
68,000
68,000
119,000
55,660
61,882
Total Expenses
479,000
479,000
376,000
410,028
282,258
Net Income from Continuing & Discontinued Operation
-21,000
-21,000
30,000
-7,174
-1,323
Normalized Income
-21,000
-21,000
30,000
-7,174
4,942.88
Interest Income
41,000
41,000
25,000
15,285
4,742
Interest Expense
116,000
116,000
82,000
68,739
50,398
Net Interest Income
-75,000
-75,000
-57,000
-54,039
-45,384
EBIT
109,000
109,000
145,000
79,459
68,427
EBITDA
235,000
235,000
249,000
153,318
139,670
Reconciled Cost of Revenue
57,000
57,000
71,000
173,463
119,740
Reconciled Depreciation
126,000
126,000
104,000
73,859
71,243
Net Income from Continuing Operation Net Minority Interest
-21,000
-21,000
30,000
-7,174
-1,323
Total Unusual Items Excluding Goodwill
--
--
--
7,717
-8,525
Total Unusual Items
--
--
--
7,717
-8,525
Normalized EBITDA
235,000
235,000
249,000
153,318
148,195
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
--
--
-2,259.13
12/31/2021 - 9/15/2020
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