91.50
+2.00
+(2.23%)
At close: January 15 at 8:02:48 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,016,436.00
860,488.00
669,448.00
481,384.00
661,659.00
Cost of Revenue
913,689.00
764,873.00
612,209.00
480,635.00
603,776.00
Gross Profit
102,747.00
95,615.00
57,239.00
749.00
57,883.00
Operating Expense
11,219.00
7,619.00
3,635.00
3,454.00
3,120.00
Operating Income
91,528.00
87,996.00
53,604.00
-2,705.00
54,763.00
Net Non Operating Interest Income Expense
-37,274.00
-31,083.00
-17,893.00
-12,063.00
-13,496.00
Other Income Expense
--
--
--
--
-40,840.00
Pretax Income
42,049.00
56,913.00
35,711.00
-14,768.00
427.00
Tax Provision
8,242.00
13,761.00
9,052.00
-3,768.00
5,598.00
Net Income Common Stockholders
13,867.00
39,134.00
28,059.00
7,966.00
-5,171.00
Diluted NI Available to Com Stockholders
13,867.00
39,134.00
28,059.00
7,966.00
-5,171.00
Basic EPS
0.87
2.77
2.20
0.63
-0.47
Diluted EPS
0.87
2.76
2.19
0.63
-0.47
Basic Average Shares
16,785.42
14,130.33
12,780.12
12,551.46
11,034.26
Diluted Average Shares
16,864.30
14,184.73
12,827.89
12,632.87
11,034.26
Total Operating Income as Reported
79,323.00
87,996.00
53,604.00
-2,705.00
13,923.00
Total Expenses
924,908.00
772,492.00
615,844.00
484,089.00
606,896.00
Net Income from Continuing & Discontinued Operation
13,867.00
39,134.00
28,059.00
7,966.00
-5,171.00
Normalized Income
43,619.71
43,152.00
26,659.00
-11,000.00
24,642.20
Interest Expense
37,274.00
31,083.00
17,893.00
12,063.00
13,496.00
Net Interest Income
-37,274.00
-31,083.00
-17,893.00
-12,063.00
-13,496.00
EBIT
79,323.00
87,996.00
53,604.00
-2,705.00
13,923.00
EBITDA
105,689.00
111,412.00
78,206.00
21,884.00
38,058.00
Reconciled Cost of Revenue
913,689.00
764,873.00
612,209.00
480,635.00
603,776.00
Reconciled Depreciation
26,366.00
23,416.00
24,602.00
24,589.00
24,135.00
Net Income from Continuing Operation Net Minority Interest
33,807.00
43,152.00
26,659.00
-11,000.00
-5,171.00
Total Unusual Items Excluding Goodwill
-12,205.00
--
--
--
-40,840.00
Total Unusual Items
-12,205.00
--
--
--
-40,840.00
Normalized EBITDA
117,894.00
111,412.00
78,206.00
21,884.00
78,898.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-2,392.29
--
--
--
-11,026.80
12/31/2020 - 11/6/2019
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