13.30
-0.60
(-4.32%)
At close: April 8 at 9:55:01 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
271,074
271,074
260,295
213,355
194,645
Cost of Revenue
111,061
111,061
107,344
98,762
95,443
Gross Profit
160,013
160,013
152,951
114,593
99,202
Operating Expense
121,833
121,833
130,678
133,822
125,483
Operating Income
38,180
38,180
22,273
-19,229
-26,281
Net Non Operating Interest Income Expense
-85,610
-85,610
-133,622
-65,652
-46,981
Other Income Expense
16,733
16,733
-9,516
45,497
-84,003
Pretax Income
-30,697
-30,697
-120,865
-39,384
-157,265
Tax Provision
276
276
492
--
--
Net Income Common Stockholders
-23,120
-23,120
-107,265
-52,066
-119,042
Diluted NI Available to Com Stockholders
-23,120
-23,120
-107,265
-52,066
-119,042
Basic EPS
-0.18
-0.25
-1.22
-0.63
-1.39
Diluted EPS
-0.18
-0.25
-1.22
-0.63
-1.39
Basic Average Shares
92,522.75
92,695
91,883
91,046
90,839
Diluted Average Shares
101,212.50
101,381
100,812
100,265
99,893
Total Expenses
232,894
232,894
238,022
232,584
220,926
Net Income from Continuing & Discontinued Operation
-23,120
-23,120
-107,265
-52,066
-119,042
Normalized Income
-38,094
-38,094
-104,024.69
-100,862
-87,015
Interest Income
2,366
2,366
5,515
729
524
Interest Expense
87,976
87,976
139,137
66,381
47,505
Net Interest Income
-85,610
-85,610
-133,622
-65,652
-46,981
EBIT
57,279
57,279
18,272
26,997
-109,760
EBITDA
140,053
140,053
104,507
104,900
-41,235
Reconciled Cost of Revenue
111,091
111,091
107,423
98,805
95,424
Reconciled Depreciation
82,744
82,744
86,156
77,860
68,525
Net Income from Continuing Operation Net Minority Interest
-27,429
-27,429
-116,261
-56,565
-166,768
Total Unusual Items Excluding Goodwill
13,500
13,500
-15,489
44,297
-79,753
Total Unusual Items
13,500
13,500
-15,489
44,297
-79,753
Normalized EBITDA
126,553
126,553
119,996
60,603
38,518
Tax Rate for Calcs
0
0
0
--
--
Tax Effect of Unusual Items
2,835
2,835
-3,252.69
--
--
12/31/2021 - 9/5/2006
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