3.9000
+0.0500
+(1.30%)
As of 9:59:02 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
65,656.0260
65,656.0260
62,656.0720
58,872.8690
46,674.3330
Cost of Revenue
25,634.2560
25,634.2560
23,995.3640
22,090.9480
19,470.8480
Gross Profit
40,021.7700
40,021.7700
38,660.7080
36,781.9210
27,203.4850
Operating Expense
33,204.9150
33,204.9150
31,853.1360
27,636.5160
21,362.9690
Operating Income
6,816.8550
6,816.8550
6,807.5720
9,145.4050
5,840.5160
Net Non Operating Interest Income Expense
-530.3630
-530.3630
-392.4150
-629.1940
-828.7900
Pretax Income
6,519.8830
6,519.8830
5,769.7090
8,713.4880
5,235.0610
Tax Provision
720.8110
720.8110
976.4380
1,164.4250
1,067.3920
Net Income Common Stockholders
5,799.0710
5,799.0710
4,793.2710
7,549.0630
4,167.6690
Diluted NI Available to Com Stockholders
5,799.0710
5,799.0710
4,793.2710
7,549.0630
4,167.6690
Basic EPS
0.21
0.21
0.19
0.32
0.18
Diluted EPS
0.21
0.21
0.19
0.32
0.18
Basic Average Shares
27,328.0330
27,328.0330
25,699.1980
23,757.4500
23,757.4500
Diluted Average Shares
27,328.0330
27,328.0330
25,699.1980
23,757.4500
23,757.4500
Total Operating Income as Reported
6,490.1120
6,490.1120
6,278.3990
8,813.5170
5,511.1010
Rent Expense Supplemental
201.1980
201.1980
270.7190
--
--
Total Expenses
58,839.1710
58,839.1710
55,848.5000
49,727.4640
40,833.8170
Net Income from Continuing & Discontinued Operation
5,799.0710
5,799.0710
4,793.2710
7,549.0630
4,167.6690
Normalized Income
5,879.3113
5,879.3113
5,069.5352
7,640.3316
4,281.1962
Interest Income
246.9650
246.9650
202.6800
38.4660
29.5850
Interest Expense
533.4830
533.4830
398.4650
489.2070
579.6520
Net Interest Income
-530.3630
-530.3630
-392.4150
-629.1940
-828.7900
EBIT
7,053.3660
7,053.3660
6,168.1740
9,202.6950
5,814.7130
EBITDA
10,596.1130
10,596.1130
9,176.8930
11,903.5570
8,066.1800
Reconciled Cost of Revenue
25,634.2560
25,634.2560
23,995.3640
22,090.9480
19,470.8480
Reconciled Depreciation
3,542.7470
3,542.7470
3,008.7190
2,700.8620
2,251.4670
Net Income from Continuing Operation Net Minority Interest
5,799.0710
5,799.0710
4,793.2710
7,549.0630
4,167.6690
Total Unusual Items Excluding Goodwill
-90.2140
-90.2140
-332.5420
-102.7800
-138.1110
Total Unusual Items
-90.2140
-90.2140
-332.5420
-102.7800
-138.1110
Normalized EBITDA
10,686.3270
10,686.3270
9,509.4350
12,006.3370
8,204.2910
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
-9.9737
-9.9737
-56.2778
-11.5114
-24.5838
12/31/2021 - 11/22/2021
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