10.60
+0.96
+(9.96%)
At close: April 18 at 3:04:24 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,182,332.02
1,416,582.81
1,454,235.30
1,288,836.11
1,015,338.70
Cost of Revenue
959,768.14
1,206,126.49
1,292,269.40
1,135,513.08
847,338.49
Gross Profit
222,563.88
210,456.33
161,965.90
153,323.03
168,000.21
Operating Expense
131,715.92
133,656.98
138,725.27
131,400.79
102,711.62
Operating Income
90,847.96
76,799.35
23,240.63
21,922.24
65,288.59
Net Non Operating Interest Income Expense
-5,699.04
-3,889.30
-6,772.69
-4,754.06
-465.08
Pretax Income
74,189.39
51,836.96
-11,266.12
21,887.06
62,472.31
Tax Provision
8,361.48
5,438.61
-8,539.53
-3,469.23
3,356.83
Net Income Common Stockholders
70,167.48
50,131.01
-3,362.51
25,934.78
58,874.93
Basic EPS
0.40
0.28
-0.02
0.15
0.41
Diluted EPS
0.40
0.28
-0.02
0.15
0.41
Basic Average Shares
178,211.69
179,039.33
168,125.34
172,898.52
143,597.39
Diluted Average Shares
178,211.69
179,039.33
168,125.34
172,898.52
143,597.39
Total Operating Income as Reported
75,868.95
55,145.18
-3,284.82
21,213.49
62,683.13
Total Expenses
1,091,484.06
1,339,783.47
1,430,994.67
1,266,913.87
950,050.12
Net Income from Continuing & Discontinued Operation
70,167.48
50,131.01
-3,362.51
25,934.78
58,874.93
Normalized Income
89,283.05
72,449.19
14,353.11
31,928.33
62,715.63
Interest Income
1,415.15
2,107.44
1,761.73
756.41
896.90
Interest Expense
5,184.39
5,341.96
7,917.85
5,065.14
883.90
Net Interest Income
-5,699.04
-3,889.30
-6,772.69
-4,754.06
-465.08
EBIT
79,373.78
57,178.93
-3,348.27
26,952.20
63,356.21
EBITDA
79,373.78
108,907.37
54,395.03
74,357.65
88,937.85
Reconciled Cost of Revenue
959,768.14
1,206,126.49
1,292,269.40
1,135,513.08
847,338.49
Reconciled Depreciation
--
51,728.44
57,743.30
47,405.45
25,581.63
Net Income from Continuing Operation Net Minority Interest
70,167.48
50,131.01
-3,362.51
25,934.78
58,874.93
Total Unusual Items Excluding Goodwill
-21,543.64
-24,934.21
-23,620.82
-7,991.41
-4,058.79
Total Unusual Items
-21,543.64
-24,934.21
-23,620.82
-7,991.41
-4,058.79
Normalized EBITDA
100,917.42
133,841.58
78,015.86
82,349.06
92,996.64
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,428.07
-2,616.04
-5,905.21
-1,997.85
-218.09
12/31/2020 - 9/21/2020
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