0.5600
-0.0050
(-0.88%)
At close: 4:50:07 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
26,621.6550
26,621.6550
18,647.5390
17,593.7280
14,709.2590
Cost of Revenue
12,270.0000
12,270.0000
7,970.0000
8,535.0000
8,678.0000
Gross Profit
14,352.3290
14,352.3290
10,677.4760
9,058.3810
6,030.9110
Operating Expense
5,240.0000
5,240.0000
3,903.0000
2,644.0000
3,212.0000
Operating Income
9,112.3290
9,112.3290
6,774.4760
6,414.3810
2,818.9110
Net Non Operating Interest Income Expense
-46.7480
-46.7480
-38.9130
-23.8120
-58.2970
Pretax Income
8,679.9940
8,679.9940
6,459.0420
6,290.5950
2,760.8780
Tax Provision
2,334.8890
2,334.8890
1,275.0300
2,066.0160
776.6850
Net Income Common Stockholders
6,345.1050
6,345.1050
5,194.9910
4,216.2500
1,999.0520
Diluted NI Available to Com Stockholders
6,345.1050
6,345.1050
5,194.9910
4,216.2500
1,999.0520
Basic EPS
0.01
--
0.01
0.01
0.00
Diluted EPS
0.01
--
0.01
0.01
0.00
Basic Average Shares
423,822.4600
--
423,822.4600
423,822.4600
423,822.4600
Diluted Average Shares
423,822.4600
--
423,822.4600
423,822.4600
423,822.4600
Rent Expense Supplemental
21.3500
21.3500
33.8600
16.6000
11.4000
Total Expenses
17,510.0000
17,510.0000
11,873.0000
11,179.0000
11,890.0000
Net Income from Continuing & Discontinued Operation
6,345.1050
6,345.1050
5,194.9910
4,216.2500
1,999.0520
Normalized Income
6,580.2816
6,580.2816
5,395.9797
4,274.8303
1,993.7071
Interest Income
13.0000
13.0000
9.0000
9.0000
23.0000
Interest Expense
59.7480
59.7480
47.9130
32.8120
81.2970
Net Interest Income
-46.7480
-46.7480
-38.9130
-23.8120
-58.2970
EBIT
8,739.7420
8,739.7420
6,506.9550
6,323.4070
2,842.1750
EBITDA
10,443.3730
10,443.3730
8,180.0390
7,772.0080
3,668.0050
Reconciled Cost of Revenue
12,270.0000
12,270.0000
7,970.0000
8,535.0000
8,678.0000
Reconciled Depreciation
1,703.6310
1,703.6310
1,673.0840
1,448.6010
825.8300
Net Income from Continuing Operation Net Minority Interest
6,345.1050
6,345.1050
5,194.9910
4,216.2500
1,999.0520
Total Unusual Items Excluding Goodwill
-321.7190
-321.7190
-250.4220
-87.2250
7.4380
Total Unusual Items
-321.7190
-321.7190
-250.4220
-87.2250
7.4380
Normalized EBITDA
10,765.0920
10,765.0920
8,430.4610
7,859.2330
3,660.5670
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
-86.5424
-86.5424
-49.4333
-28.6447
2.0931
12/31/2020 - 9/19/2024
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