Total Revenue | 6.84B +11930.7% | 56.87M +4.3% | 54.52M +21.2% | 44.99M +7.9% | 41.70M +1.2% | 41.22M +7.1% | 38.50M +6.6% | 36.10M +3.6% | 34.85M +2.1% | 34.12M |
Operating Revenue | 6.84B +11930.7% | 56.87M +4.3% | 54.52M +21.2% | 44.99M +7.9% | 41.70M +1.2% | 41.22M +7.1% | 38.50M +6.6% | 36.10M +3.6% | 34.85M +2.1% | 34.12M |
Tax Effect of Unusual Items | -8.50M | 0 | 0 | 0 -100.0% | 86.8K | 0 +100.0% | -56.9K | 0 | 0 | 0 |
Interest Income | 125.80M +3.2% | 121.87M +609260.0% | 20.0K | - | - | - | - | - | - | - |
Weighted Average Shares (diluted) | 613.00M +200.5% | 204.00M +30949.9% | 657.0K +1.7% | 645.9K +2.8% | 628.3K +11.7% | 562.7K +0.0% | 562.6K +0.0% | 562.4K +0.2% | 561.1K +0.3% | 559.2K |
Weighted Average Shares (basic) | 613.00M +200.5% | 204.00M +30949.9% | 657.0K +1.7% | 645.9K +2.8% | 628.3K +11.7% | 562.7K +0.0% | 562.6K +0.0% | 562.4K +0.2% | 561.1K +1.7% | 551.8K |
Diluted EPS | -0.63 -672.7% | 0.11 +106.7% | -1.63 -307.5% | -0.4 -66.7% | -0.24 -175.0% | 0.32 -97.4% | 12.08 +2416.7% | 0.48 +154.5% | -0.88 -114.3% | 6.16 |
Basic EPS | -0.63 -672.7% | 0.11 +106.7% | -1.63 -307.5% | -0.4 -66.7% | -0.24 -175.0% | 0.32 -97.4% | 12.08 +2416.7% | 0.48 +154.5% | -0.88 -114.1% | 6.24 |
Non-operating Interest Income | 125.80M +3.2% | 121.87M +609260.0% | 20.0K | - | - | - | - | - | - | - |
Amortization | 314.70M | - | - | - | - | - | - | - | - | - |
Amortization of Intangibles | 314.70M | - | - | - | - | - | - | - | - | - |
Depreciation | 108.40M | - | - | - | - | - | - | - | - | - |
Cost of Revenue | 5.27B +15425.5% | 33.94M +3.2% | 32.90M +21.8% | 27.02M +10.3% | 24.49M -0.6% | 24.64M +3.4% | 23.82M +7.1% | 22.25M +6.0% | 20.99M -1.9% | 21.39M |
Gross Profit | 1.57B +6758.1% | 22.93M +6.1% | 21.61M +20.3% | 17.96M +4.4% | 17.21M +3.8% | 16.58M +12.9% | 14.68M +5.9% | 13.85M -0.1% | 13.87M +8.9% | 12.73M |
Operating Expense | 1.82B +1835.3% | 93.93M +309.7% | 22.93M +25.0% | 18.35M +5.2% | 17.44M +6.6% | 16.36M +0.0% | 16.35M +8.9% | 15.02M +16.2% | 12.93M +12.8% | 11.46M |
Selling General and Administrative | 1.39B +1400.7% | 92.94M +320.6% | 22.10M +27.0% | 17.40M +5.0% | 16.56M +5.8% | 15.65M +0.1% | 15.63M +8.8% | 14.37M +16.7% | 12.31M +14.2% | 10.78M |
General and Administrative Expense | - | - | 10.26M +6.3% | 9.65M -1.9% | 9.84M +18.8% | 8.28M -5.8% | 8.79M +9.1% | 8.05M +8.0% | 7.46M +16.2% | 6.42M |
Salaries and Wages | - | - | 41.5K -77.0% | 180.3K -59.2% | 441.3K +4230.8% | 10.2K -39.7% | 16.9K -76.9% | 73.3K -27.9% | 101.7K +137.6% | 42.8K |
Other General and Administrative | - | - | 10.22M +7.9% | 9.47M +0.7% | 9.40M +13.6% | 8.27M -5.7% | 8.77M +9.9% | 7.98M +8.5% | 7.35M +15.4% | 6.37M |
Selling and Marketing Expense | - | - | 8.85M +14.3% | 7.75M +15.3% | 6.72M -8.8% | 7.37M +7.7% | 6.84M +8.3% | 6.31M +30.2% | 4.85M +11.3% | 4.36M |
Depreciation Amortization Depletion | 423.10M +42680.6% | 989.0K +19.4% | 828.0K -12.7% | 949.0K +8.4% | 875.6K +24.0% | 705.9K -2.0% | 720.0K +10.9% | 649.4K +4.7% | 620.3K -9.4% | 684.7K |
Depreciation and amortization | 423.10M +42680.6% | 989.0K +19.4% | 828.0K -12.7% | 949.0K +8.4% | 875.6K +24.0% | 705.9K -2.0% | 720.0K +10.9% | 649.4K +4.7% | 620.3K -9.4% | 684.7K |
Operating Income | -245.20M -245.4% | -71.00M -5315.7% | -1.31M -240.2% | -385.4K -66.8% | -231.0K -203.4% | 223.4K +113.4% | -1.67M -43.8% | -1.16M -223.6% | 939.3K -25.9% | 1.27M |
Net Non Operating Interest Income Expense | -47.70M -139.2% | 121.81M +217621.4% | -56.0K +37.1% | -89.0K -90.2% | -46.8K -243.6% | -13.6K +65.8% | -39.8K +4.5% | -41.7K -31.5% | -31.7K +51.0% | -64.7K |
Non-operating Interest Expense | 173.50M +289066.7% | 60.0K -21.1% | 76.0K -14.6% | 89.0K +90.2% | 46.8K +243.6% | 13.6K -65.8% | 39.8K -4.5% | 41.7K +31.5% | 31.7K -51.0% | 64.7K |
Total Other Finance Cost | - | - | - | - | 46.8K +243.6% | 13.6K -65.8% | 39.8K -4.5% | 41.7K | - | 64.7K |
Gain on Sale of Business | - | - | - | 0 -100.0% | 250.0K | 0 | - | - | - | - |
Other Income Expense | -44.20M | - | -2.99M | - | 321.4K +2321.7% | 13.3K +106.2% | -212.9K | - | - | 10.0K |
Special Income Charges | -49.70M | - | -2.99M | 0 -100.0% | 321.4K | 0 +100.0% | -236.9K | 0 | - | 10.0K |
Gain on Sale of Securities | - | - | - | - | 250.0K | - | - | - | - | - |
Other Special Charges | 49.70M | - | - | - | - | - | - | - | - | -10.0K |
Restructuring and Mergers Acquisition | - | - | 2.99M | 0 +100.0% | -71.4K | 0 | - | - | - | - |
Other Non-operating Income (expense) | 5.50M | - | - | - | - | 13.3K -44.7% | 24.0K | - | - | 10.0K |
Impairment of Capital Assets | - | - | - | - | -71.4K | 0 -100.0% | 236.9K | 0 | - | - |
Pre-tax Income | -337.10M -763.4% | 50.81M +3817.0% | -1.37M -188.2% | -474.4K -1188.8% | 43.6K -80.5% | 223.0K +111.6% | -1.92M -59.9% | -1.20M -232.5% | 907.6K -25.2% | 1.21M |
Provision for Income Taxes | -57.70M -352.6% | 22.84M +7791.2% | -297.0K -54.5% | -192.2K -208.0% | 178.0K +275.6% | 47.4K +110.4% | -455.0K -61.8% | -281.2K -120.2% | 1.39M +162.7% | -2.22M |
Net Income Common Stockholders | -388.30M -1586.0% | -23.03M -2052.4% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K -97.4% | 6.79M +2489.0% | 262.4K +153.9% | -486.5K -114.2% | 3.44M |
Net Income | -279.40M -1099.0% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K -97.4% | 6.79M +2489.0% | 262.4K +153.9% | -486.5K -114.2% | 3.44M |
Net Income Including Non-Controlling Interests | -279.40M -1099.0% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K -97.4% | 6.79M +2489.0% | 262.4K +153.9% | -486.5K -114.2% | 3.44M |
Net Income from Continuing Operations | -279.40M -1099.0% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K +112.0% | -1.47M -59.3% | -921.6K -89.4% | -486.5K -114.2% | 3.44M |
Net Income from Tax Loss Carryforward | - | - | - | - | -178.0K | 0 +100.0% | -3.03M | - | - | - |
Net Income from Discontinued Operations | - | - | - | - | - | 0 -100.0% | 11.30M +854.0% | 1.18M | - | - |
Preferred Stock Dividends | 108.90M +113.5% | 51.00M | - | - | - | - | - | - | - | - |
Diluted NI Available to Com Stockholders | -388.30M -1586.0% | -23.03M -2052.4% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K -97.4% | 6.79M +2489.0% | 262.4K +153.9% | -486.5K -114.2% | 3.44M |
Total Operating Income as Reported | -245.20M -245.4% | -71.00M -5315.7% | -1.31M -240.2% | -385.4K -66.8% | -231.0K -203.4% | 223.4K +111.7% | -1.91M -64.2% | -1.16M -223.6% | 939.3K -25.9% | 1.27M |
Total Expenses | 7.09B +5442.5% | 127.87M +129.0% | 55.83M +23.0% | 45.37M +8.2% | 41.93M +2.3% | 41.00M +2.1% | 40.17M +7.8% | 37.26M +9.9% | 33.91M +3.2% | 32.85M |
Net Income from Continuing and Discontinued Operation | -279.40M -1099.0% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K -98.2% | 9.83M +3644.9% | 262.4K +153.9% | -486.5K -114.2% | 3.44M |
Normalized Income | -238.20M -951.7% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K +23.5% | -369.0K -310.1% | 175.7K +113.6% | -1.29M -39.7% | -921.6K -89.4% | -486.5K -114.2% | 3.44M |
Interest Expense | 173.50M +289066.7% | 60.0K -21.1% | 76.0K -14.6% | 89.0K +90.2% | 46.8K +243.6% | 13.6K -65.8% | 39.8K -4.5% | 41.7K +31.5% | 31.7K -51.0% | 64.7K |
Net Interest Income | -47.70M -139.2% | 121.81M +217621.4% | -56.0K +37.1% | -89.0K -90.2% | -46.8K -243.6% | -13.6K +65.8% | -39.8K +4.5% | -41.7K -31.5% | -31.7K +51.0% | -64.7K |
EBIT | -163.60M -421.6% | 50.87M +4040.5% | -1.29M -235.0% | -385.4K -526.4% | 90.4K -61.8% | 236.7K +112.6% | -1.88M -62.2% | -1.16M -223.6% | 939.3K -26.5% | 1.28M |
EBITDA | 259.50M +399.1% | 51.99M +18029.0% | -290.0K -121.2% | 1.37M -7.7% | 1.49M +9.3% | 1.36M +242.9% | -950.9K -85.8% | -511.7K -132.8% | 1.56M -20.5% | 1.96M |
Reconciled Cost of Revenue | 5.27B +15486.5% | 33.81M +3.3% | 32.73M +24.8% | 26.22M +9.4% | 23.97M -1.0% | 24.23M +2.6% | 23.61M +6.1% | 22.25M +6.0% | 20.99M -1.9% | 21.39M |
Reconciled Depreciation | 423.10M +37609.4% | 1.12M +12.1% | 1.00M -43.0% | 1.76M +25.9% | 1.39M +24.3% | 1.12M +20.4% | 932.2K +43.8% | 648.4K +4.5% | 620.3K -9.4% | 684.7K |
Net Income from Continuing Operation Net Minority Interest | -279.40M -1099.0% | 27.97M +2713.9% | -1.07M -279.1% | -282.2K -109.9% | -134.4K -176.5% | 175.7K +112.0% | -1.47M -59.3% | -921.6K -89.4% | -486.5K -114.2% | 3.44M |
Total Unusual Items Excluding Goodwill | -49.70M | - | -2.99M | 0 -100.0% | 321.4K | 0 +100.0% | -236.9K | 0 | - | 10.0K |
Total Unusual Items | -49.70M | - | -2.99M | 0 -100.0% | 321.4K | 0 +100.0% | -236.9K | 0 | - | 10.0K |
Normalized EBITDA | 309.20M +494.7% | 51.99M +18029.0% | -290.0K -121.2% | 1.37M +17.8% | 1.16M -14.3% | 1.36M +290.3% | -714.0K -39.5% | -511.7K -132.8% | 1.56M -20.5% | 1.96M |
Tax Rate for Calcs | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |