0.4200
+0.0050
+(1.20%)
At close: 4:50:05 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
650,424
650,424
722,783
617,106
488,183
Cost of Revenue
490,761
490,761
553,870
470,363
363,958
Gross Profit
159,663
159,663
168,913
146,743
124,225
Operating Expense
71,097
71,097
71,356
66,573
59,018
Operating Income
88,566
88,566
97,557
80,170
65,207
Net Non Operating Interest Income Expense
-33,570
-33,570
-40,574
-30,043
-26,783
Pretax Income
54,996
54,996
56,976
48,439
38,023
Tax Provision
13,444
13,444
13,855
9,987
5,435
Net Income Common Stockholders
32,985
32,985
36,485
32,769
25,393
Diluted NI Available to Com Stockholders
32,985
32,985
36,485
32,769
25,393
Basic EPS
0.03
--
0.03
0.03
0.02
Diluted EPS
0.03
--
0.03
0.03
0.02
Basic Average Shares
1,065,951
--
1,054,653
1,054,506
1,052,354
Diluted Average Shares
1,081,416
--
1,057,156
1,057,026
1,068,181
Total Operating Income as Reported
88,566
88,566
97,557
78,502
64,810
Rent Expense Supplemental
--
--
116,693
96,470
73,373
Total Expenses
561,858
561,858
625,226
536,936
422,976
Net Income from Continuing & Discontinued Operation
32,985
32,985
36,485
32,769
25,393
Normalized Income
32,985
32,985
36,485
34,093.0970
25,733.2529
Interest Expense
33,570
33,570
40,574
30,043
26,783
Net Interest Income
-33,570
-33,570
-40,574
-30,043
-26,783
EBIT
88,566
88,566
97,550
78,482
64,806
EBITDA
195,705
195,705
208,618
187,284
156,036
Reconciled Cost of Revenue
490,761
490,761
553,870
470,363
363,958
Reconciled Depreciation
107,139
107,139
111,068
108,802
91,230
Net Income from Continuing Operation Net Minority Interest
32,985
32,985
36,485
32,769
25,393
Total Unusual Items Excluding Goodwill
--
--
-1,410
-1,668
-397
Total Unusual Items
--
--
-1,410
-1,668
-397
Normalized EBITDA
195,705
195,705
208,618
188,952
156,433
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
--
--
--
-343.9030
-56.7471
12/31/2021 - 7/17/2012
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