13,800.00
0.00
(0.00%)
At close: 3:30:30 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,248,742,514.75
2,248,742,514.75
2,363,057,189.35
1,965,611,730.06
1,650,343,192.77
Cost of Revenue
1,736,034,515.75
1,736,034,515.75
1,868,036,615.61
1,626,770,615.03
1,355,814,624.40
Gross Profit
512,707,999
512,707,999
495,020,573.74
338,841,115.03
294,528,568.37
Operating Expense
231,734,552
231,734,552
229,993,547
206,321,934
176,751,466
Operating Income
280,973,447
280,973,447
265,027,026.74
132,519,181.03
117,777,102.37
Net Non Operating Interest Income Expense
-22,796,965.17
-22,796,965.17
-16,511,670.92
-3,418,619.17
-6,383,617.73
Pretax Income
250,769,123.53
250,769,123.53
245,320,649.85
127,641,079.48
112,980,039.61
Tax Provision
52,261,110.05
52,261,110.05
64,992,220.81
33,330,780.97
30,709,100.96
Net Income Common Stockholders
118,763,549.83
118,763,549.83
104,335,286.95
89,547,927.04
44,988,776.64
Basic EPS
3.85k
--
3.38k
2.90k
1.46k
Diluted EPS
3.85k
--
3.38k
2.90k
1.46k
Basic Average Shares
30,831.66
--
30,831.94
30,836.06
30,814.23
Diluted Average Shares
30,831.66
--
30,831.94
30,836.06
30,814.23
Total Operating Income as Reported
279,313,951.09
279,313,951.09
262,027,026.20
132,506,014.10
117,776,894.49
Total Expenses
1,967,769,067.75
1,967,769,067.75
2,098,030,162.61
1,833,092,549.03
1,532,566,090.40
Net Income from Continuing & Discontinued Operation
118,763,549.83
118,763,549.83
104,335,286.95
89,547,927.04
44,988,776.64
Normalized Income
135,572,584.33
135,572,584.33
106,935,021.04
60,790,471.81
35,182,470.17
Interest Income
10,072,532
10,072,532
12,234,496
4,333,096
1,596,064
Interest Expense
32,869,497
32,869,497
28,746,167
20,027,187
18,562,300
Net Interest Income
-22,796,965.17
-22,796,965.17
-16,511,670.92
-3,418,619.17
-6,383,617.73
EBIT
283,638,620.53
283,638,620.53
274,066,816.85
147,668,266.48
131,542,339.61
EBITDA
378,625,239.53
378,625,239.53
352,602,495.85
231,985,616.48
235,119,487.61
Reconciled Cost of Revenue
1,736,034,515.75
1,736,034,515.75
1,868,036,615.61
1,626,770,615.03
1,355,814,624.40
Reconciled Depreciation
94,986,619
94,986,619
78,535,679
84,317,350
103,577,148
Net Income from Continuing Operation Net Minority Interest
118,763,549.83
118,763,549.83
104,335,286.95
54,564,244.12
35,677,627.74
Total Unusual Items Excluding Goodwill
-21,234,341
-21,234,341
-3,536,705
-8,426,677
679,984
Total Unusual Items
-21,234,341
-21,234,341
-3,536,705
-8,426,677
679,984
Normalized EBITDA
399,859,580.53
399,859,580.53
356,139,200.85
240,412,293.48
234,439,503.61
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,425,306.50
-4,425,306.50
-936,970.91
-2,200,449.31
184,826.43
12/31/2021 - 1/4/2000
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