45.20
+0.60
+(1.35%)
As of 11:10:29 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,263,341
1,371,775
1,084,626
1,053,712
412,565
Cost of Revenue
1,127,348
1,243,146
935,153
927,175
361,780
Gross Profit
135,993
128,629
149,473
126,537
50,785
Operating Expense
41,720
68,636
23,740
16,891
14,224
Operating Income
94,273
59,993
125,733
109,646
36,561
Net Non Operating Interest Income Expense
-28,804
-17,403
139,350
-7,541
-3,730
Pretax Income
180,763
155,485
302,440
101,702
14,397
Tax Provision
-30,782
-19,866
8,610
5,578
-4,471
Net Income Common Stockholders
208,354
172,934
293,778
95,943
18,687
Diluted NI Available to Com Stockholders
208,354
172,934
293,778
95,943
18,687
Basic EPS
10.30
8.46
14.62
5.08
0.99
Diluted EPS
10.30
8.16
14.15
5.08
0.99
Basic Average Shares
20,221.24
20,443.63
20,100
18,900
18,900
Diluted Average Shares
20,221.24
21,199.28
20,759.70
18,900
18,900
Total Operating Income as Reported
112,784
77,025
123,628
99,140
41,104
Rent Expense Supplemental
--
--
92
348
--
Total Expenses
1,169,068
1,311,782
958,893
944,066
376,004
Net Income from Continuing & Discontinued Operation
208,354
172,934
293,778
95,943
18,687
Normalized Income
187,973.20
151,596.40
291,865.05
95,956.23
18,687
Interest Income
4,684
4,979
2,765
680
439
Interest Expense
33,035
38,274
22,573
8,221
4,169
Net Interest Income
-28,804
-17,403
139,350
-7,541
-3,730
EBIT
213,798
193,759
325,013
109,923
18,566
EBITDA
248,851
252,370
340,594
120,337
28,449
Reconciled Cost of Revenue
1,127,348
1,243,146
935,153
927,175
361,780
Reconciled Depreciation
35,053
58,611
15,581
10,414
9,883
Net Income from Continuing Operation Net Minority Interest
208,354
172,934
293,778
95,943
18,687
Total Unusual Items Excluding Goodwill
25,476
26,672
1,969
-14
--
Total Unusual Items
25,476
26,672
1,969
-14
--
Normalized EBITDA
223,375
225,698
338,625
120,351
28,449
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
5,095.20
5,334.40
56.05
-0.77
--
12/31/2021 - 1/2/2024
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