65,800.00
+5,500.00
+(9.12%)
At close: 3:30:16 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
13,986,578,270.06
13,986,578,270.06
14,555,863,880.29
15,476,035,656.55
15,573,550,042.66
Cost of Revenue
7,251,356,165.06
7,251,356,165.06
7,781,158,641.11
8,662,606,266.37
9,031,312,694.40
Gross Profit
6,735,222,105
6,735,222,105
6,774,705,239.18
6,813,429,390.18
6,542,237,348.26
Operating Expense
6,262,108,140
6,262,108,140
6,257,568,829
6,427,203,796
6,334,634,655
Operating Income
473,113,965
473,113,965
517,136,410.18
386,225,594.18
207,602,693.26
Net Non Operating Interest Income Expense
-476,719,920.40
-476,719,920.40
-397,027,800.90
-382,368,889.47
-424,263,103.07
Pretax Income
-1,021,230,038.85
-1,021,230,038.85
183,960,744.96
-567,342,307.03
-638,240,714.55
Tax Provision
-27,154,767.35
-27,154,767.35
14,780,308.58
-248,649,866
-365,276,560.55
Net Income Common Stockholders
-968,016,249.41
-968,016,249.41
174,403,554.44
-324,570,885.30
-292,279,479.71
Basic EPS
-1.24k
-34.67k
5.79k
-11.77k
-10.36k
Diluted EPS
-1.24k
-34.67k
5.79k
-11.77k
-10.43k
Basic Average Shares
28,270.64
--
30,100.72
27,571.43
28,204.14
Diluted Average Shares
28,270.64
--
30,100.72
27,571.43
28,022.96
Total Operating Income as Reported
473,113,964.78
473,113,964.78
508,404,731.64
386,225,594.61
207,602,693.26
Rent Expense Supplemental
149,655,381
149,655,381
170,955,431
142,031,490
129,622,216
Total Expenses
13,513,464,305.06
13,513,464,305.06
14,038,727,470.11
15,089,810,062.37
15,365,947,349.40
Net Income from Continuing & Discontinued Operation
-968,016,249.41
-968,016,249.41
174,403,554.44
-324,570,885.30
-292,279,479.71
Normalized Income
18,709,029.14
18,709,029.14
164,718,777.91
130,111,697.45
54,170,834.29
Interest Income
144,824,096
144,824,096
161,344,495
117,380,869
73,736,887
Interest Expense
621,334,771
621,334,771
595,448,377
499,749,759
483,590,769
Net Interest Income
-476,719,920.40
-476,719,920.40
-397,027,800.90
-382,368,889.47
-424,263,103.07
EBIT
-399,895,267.85
-399,895,267.85
779,409,121.96
-67,592,548.03
-154,649,945.55
EBITDA
716,246,671.15
716,246,671.15
1,953,137,358.96
1,157,301,195.97
1,061,973,558.45
Reconciled Cost of Revenue
7,251,356,165.06
7,251,356,165.06
7,781,158,641.11
8,662,606,266.37
9,031,312,694.40
Reconciled Depreciation
1,116,141,939
1,116,141,939
1,173,728,237
1,224,893,744
1,216,623,504
Net Income from Continuing Operation Net Minority Interest
-968,016,249.41
-968,016,249.41
174,403,554.44
-324,570,885.30
-292,279,479.71
Total Unusual Items Excluding Goodwill
-1,013,679,269
-1,013,679,269
10,530,879
-627,148,390
-461,933,752
Total Unusual Items
-1,013,679,269
-1,013,679,269
10,530,879
-627,148,390
-461,933,752
Normalized EBITDA
1,729,925,940.15
1,729,925,940.15
1,942,606,479.96
1,784,449,585.97
1,523,907,310.45
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-26,953,990.45
-26,953,990.45
846,102.47
-172,465,807.25
-115,483,438
12/31/2021 - 2/9/2006
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