12.96
-0.43
(-3.21%)
At close: April 11 at 3:04:36 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,411,937.30
2,411,937.30
2,065,206.61
1,462,030.71
1,111,046.93
Cost of Revenue
1,677,084.88
1,677,084.88
1,483,509.17
1,087,387.26
812,962.16
Gross Profit
734,852.42
734,852.42
581,697.44
374,643.45
298,084.76
Operating Expense
406,097.72
406,097.72
328,145.77
242,895.40
207,389.69
Operating Income
328,754.70
328,754.70
253,551.67
131,748.05
90,695.07
Net Non Operating Interest Income Expense
9,999.78
9,999.78
12,928.02
14,520.91
13,985.59
Pretax Income
344,705.26
344,705.26
259,956.78
142,245.18
91,240.67
Tax Provision
51,224.82
51,224.82
47,879.67
20,252.47
7,306.46
Net Income Common Stockholders
291,326.29
291,326.29
209,579.37
124,621.30
84,938.85
Basic EPS
0.65
--
0.48
0.31
0.21
Diluted EPS
0.65
--
0.48
0.31
0.21
Basic Average Shares
444,840.88
--
439,277.66
401,745.02
400,654.96
Diluted Average Shares
445,044.75
--
439,461.89
401,874.57
400,654.96
Total Operating Income as Reported
352,696
352,696
266,623.13
148,436.36
99,845.86
Total Expenses
2,083,182.60
2,083,182.60
1,811,654.94
1,330,282.66
1,020,351.85
Net Income from Continuing & Discontinued Operation
291,326.29
291,326.29
209,579.37
124,621.30
84,938.85
Normalized Income
284,720.75
284,720.75
209,033.51
125,087.47
89,742.12
Interest Income
13,360.02
13,360.02
14,817.94
15,058.30
14,090.15
Interest Expense
2,416.32
2,416.32
1,351.08
--
--
Net Interest Income
9,999.78
9,999.78
12,928.02
14,520.91
13,985.59
EBIT
347,121.58
347,121.58
261,307.86
142,245.18
90,695.07
EBITDA
400,239.68
400,239.68
303,839.04
172,573.38
115,573.06
Reconciled Cost of Revenue
1,677,084.88
1,677,084.88
1,483,509.17
1,087,387.26
812,962.16
Reconciled Depreciation
53,118.11
53,118.11
42,531.18
30,328.21
24,877.99
Net Income from Continuing Operation Net Minority Interest
291,326.29
291,326.29
209,579.37
124,621.30
84,938.85
Total Unusual Items Excluding Goodwill
7,758.50
7,758.50
669.10
-543.55
-5,221.39
Total Unusual Items
7,758.50
7,758.50
669.10
-543.55
-5,221.39
Normalized EBITDA
392,481.19
392,481.19
303,169.94
173,116.94
120,794.45
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
1,152.95
1,152.95
123.24
-77.39
-418.12
12/31/2021 - 9/14/2020
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