0.8650
+0.0400
+(4.85%)
As of 8:10:39 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
564,627
564,627
491,659
527,620
396,559
Cost of Revenue
431,287
431,287
365,579
405,052
262,563
Gross Profit
133,340
133,340
126,080
122,568
133,996
Operating Expense
85,662
85,662
75,506
73,471
61,356
Operating Income
47,678
47,678
50,574
49,097
72,640
Net Non Operating Interest Income Expense
-70,738
-70,738
-58,872
-28,862
41,907
Pretax Income
25,063
25,063
-11,633
562,984
362,070
Tax Provision
14,033
14,033
512
-6,287
76,379
Net Income Common Stockholders
-7,226
-7,226
-28,567
551,259
234,254
Diluted NI Available to Com Stockholders
-7,226
-7,226
-28,567
551,259
234,254
Basic EPS
-0.09
--
-0.06
1.27
0.58
Diluted EPS
-0.09
--
-0.06
1.27
0.58
Basic Average Shares
441,661.4990
--
449,570.5900
434,049.0350
406,910.3530
Diluted Average Shares
441,661.4990
--
449,570.5900
434,049.0350
406,910.3530
Rent Expense Supplemental
33
--
--
--
4
Total Expenses
516,949
516,949
441,085
478,523
323,919
Net Income from Continuing & Discontinued Operation
-7,226
-7,226
-28,567
551,259
234,254
Normalized Income
-7,817.7900
-7,817.7900
-54,048.8300
27,402.0100
235,480.9713
Interest Income
19,891
19,891
25,424
15,131
74,013
Interest Expense
90,629
90,629
84,296
40,019
29,370
Net Interest Income
-70,738
-70,738
-58,872
-28,862
41,907
EBIT
115,692
115,692
72,663
603,003
391,440
EBITDA
124,434
124,434
79,475
609,404
398,309
Reconciled Cost of Revenue
431,287
431,287
365,579
405,052
262,563
Reconciled Depreciation
8,742
8,742
6,812
6,401
6,869
Net Income from Continuing Operation Net Minority Interest
-7,226
-7,226
-28,567
551,259
234,254
Total Unusual Items Excluding Goodwill
713
713
30,701
631,153
-1,555
Total Unusual Items
713
713
30,701
631,153
-1,555
Normalized EBITDA
123,721
123,721
48,774
-21,749
399,864
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
121.2100
121.2100
5,219.1700
107,296.0100
-328.0287
12/31/2021 - 2/16/2021
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