1,332.50
-37.50
(-2.74%)
At close: 4:30:15 PM GMT+1
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
645,456
645,456
460,001
278,587
155,423
Cost of Revenue
551,571
551,571
376,959
234,462
140,180
Gross Profit
93,885
93,885
83,042
44,125
15,243
Operating Expense
38,075
38,075
27,605
15,849
9,656
Operating Income
55,810
55,810
55,437
28,276
5,587
Net Non Operating Interest Income Expense
3,553
3,553
1,617
-90
-96
Pretax Income
44,477
44,477
39,699
5,840
3,392
Tax Provision
10,978
10,978
8,839
1,071
-1,059
Net Income Common Stockholders
33,499
33,499
30,860
4,769
4,451
Diluted NI Available to Com Stockholders
33,499
33,499
30,860
4,769
4,451
Basic EPS
2.00
--
1.85
0.29
0.27
Diluted EPS
1.87
--
1.69
0.26
0.26
Basic Average Shares
16,770.16
--
16,686.23
16,497.03
16,299.65
Diluted Average Shares
17,940.54
--
18,219.55
18,219.67
17,398.80
Total Operating Income as Reported
40,924
40,924
38,082
5,930
3,488
Total Expenses
589,646
589,646
404,564
250,311
149,836
Net Income from Continuing & Discontinued Operation
33,499
33,499
30,860
4,769
4,451
Normalized Income
44,710.77
44,710.77
44,350.90
23,016.96
6,151.19
Interest Income
4,194
4,194
1,722
1
--
Interest Expense
641
641
105
91
96
Net Interest Income
3,553
3,553
1,617
-90
-96
EBIT
45,118
45,118
39,804
5,931
3,488
EBITDA
47,664
47,664
41,292
6,984
4,175
Reconciled Cost of Revenue
551,571
551,571
376,959
234,462
140,180
Reconciled Depreciation
2,546
2,546
1,488
1,053
687
Net Income from Continuing Operation Net Minority Interest
33,499
33,499
30,860
4,769
4,451
Total Unusual Items Excluding Goodwill
-14,886
-14,886
-17,355
-22,346
-2,099
Total Unusual Items
-14,886
-14,886
-17,355
-22,346
-2,099
Normalized EBITDA
62,550
62,550
58,647
29,330
6,274
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,674.23
-3,674.23
-3,864.10
-4,098.04
-398.81
12/31/2021 - 3/17/2016
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