AI Score

Unlock

AI Score

Our AI model analyzes fundamental, technical, and statistical indicators to predict the probability of a bullish trend over the next three months.

We regularly update and refine our models to deliver the most reliable forecasts for you.

Bullish Probability	Sentiment	Score
+80%	Strong Buy	10
+75%	Buy	9
+70%	Buy	8
+60%	Buy	7
+50%	Hold	6
+45%	Hold	5
+40%	Hold	4
+35%	Sell	3
+30%	Sell	2
+20%	Strong Sell	1

Retail Opportunity Invest... (ROIC)

AI Score

Unlock

AI Score

Bullish Probability	Sentiment	Score
+80%	Strong Buy	10
+75%	Buy	9
+70%	Buy	8
+60%	Buy	7
+50%	Hold	6
+45%	Hold	5
+40%	Hold	4
+35%	Sell	3
+30%	Sell	2
+20%	Strong Sell	1

17.39

0.03 (0.17%)

At close: Jan 14, 2025, 3:59 PM

17.38

-0.06%

After-hours Jan 14, 2025, 04:04 PM EST

Income Statement (Annual)

Get detailed income statement breakdowns, uncovering revenue, expenses, and much more.

Boring Mode

Year	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07
Revenue	327.73M	308.96M	284.10M	284.11M	295.04M	295.80M	273.26M	237.19M	192.70M	155.86M	111.23M	75.10M	51.74M	16.33M	45.74K	n/a	n/a
Cost of Revenue	90.60M	85.71M	78.10M	74.34M	76.05M	76.20M	68.81M	57.26M	48.16M	40.99M	31.00M	20.06M	13.43M	4.54M	9.15M	n/a	n/a
Gross Profit	237.13M	223.25M	206.00M	209.78M	218.99M	219.60M	204.45M	179.93M	144.53M	114.87M	80.24M	55.03M	38.31M	11.78M	-9.10M	n/a	n/a
Operating Income	109.84M	114.69M	114.89M	94.45M	115.37M	109.25M	93.67M	77.17M	59.34M	43.77M	27.78M	11.55M	4.95M	-5.31M	-11.34M	-1.57M	-446.30K
Interest Income	n/a	59.23M	57.53M	59.73M	61.69M	n/a	n/a	n/a	n/a	n/a	n/a	11.86K	19.14K	1.11M	1.71B	5.56M	n/a
Pretax Income	36.65M	55.46M	57.36M	34.72M	53.68M	47.14M	42.69M	36.43M	25.09M	21.05M	34.69M	7.89M	9.66M	-400.92K	-9.63M	4.00M	2.91M
Net Income	34.53M	-7.36M	-3.17M	-26.87M	-11.44M	42.74M	38.48M	32.75M	23.86M	20.30M	33.81M	7.89M	9.66M	-400.92K	-9.37M	2.64M	1.73M
Selling & General & Admin	21.85M	21.73M	19.65M	16.75M	17.83M	14.92M	14.10M	13.12M	12.65M	11.20M	10.06M	13.06M	9.80M	8.38M	11.35M	1.57M	446.30K
Research & Development	n/a	0.18	0.20	0.12	0.18	0.16	0.16	0.15	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	105.44M	93.53M	92.93M	97.73M	97.56M	101.32M	96.67M	88.81M	71.58M	58.94M	40.71M	29.07M	31.07M	14.46M	11.39M	n/a	n/a
Operating Expenses	127.29M	115.26M	112.58M	114.49M	115.39M	116.23M	110.78M	101.94M	84.23M	70.14M	50.77M	42.13M	31.07M	14.46M	11.39M	1.57M	446.30K
Interest Expense	73.19M	59.23M	57.53M	59.73M	61.69M	62.11M	50.98M	40.74M	34.24M	27.59M	15.85M	11.38M	6.23M	324.13K	n/a	n/a	n/a
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	-8.37B	-11.34B	n/a	n/a
Cost & Expenses	217.89M	200.97M	190.69M	188.82M	191.44M	192.43M	179.59M	159.19M	132.40M	111.13M	81.77M	62.19M	44.49M	19.01M	11.39M	1.57M	446.30K
Income Tax	n/a	62.82M	60.53M	61.59M	65.12M	66.52M	55.19M	44.42M	35.47M	28.34M	39.51M	15.22M	7.68M	362.14K	-268.34K	1.36M	1.18M
Shares Outstanding (Basic)	125.00M	123.39M	119.54M	116.73M	114.18M	124.56M	109.40M	104.07M	95.46M	84.32M	67.63M	52.37M	42.48M	41.58M	49.73M	51.75M	27.20M
Shares Outstanding (Diluted)	132.86M	132.28M	128.45M	126.63M	125.74M	124.56M	109.93M	105.66M	95.46M	84.59M	70.44M	52.62M	42.53M	41.58M	49.73M	51.75M	27.20M
EPS (Basic)	0.29	-0.06	-0.03	-0.23	-0.1	0.34	0.35	0.31	0.25	0.24	0.50	0.15	0.23	-0.01	-0.19	0.05	0.06
EPS (Diluted)	0.27	-0.06	-0.02	-0.21	-0.09	0.34	0.35	0.31	0.25	0.24	0.48	0.15	0.23	-0.01	-0.19	0.05	0.06
EBITDA	214.07M	204.53M	185.48M	192.18M	199.75M	204.20M	172.85M	165.53M	130.29M	103.17M	68.17M	43.43M	22.28M	6.00M	-11.31M	-1.57M	-446.30K
Depreciation & Amortization	104.23M	205.90M	191.54M	189.67M	192.84M	192.43M	179.59M	160.02M	70.96M	58.43M	40.40M	29.07M	21.26M	6.08M	28.86K	n/a	n/a