3.890
-0.100
(-2.51%)
At close: 4:08:01 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
456,885
456,885
394,582
375,266
366,161
Cost of Revenue
124,748
124,748
123,303
129,421
121,199
Gross Profit
332,137
332,137
271,279
245,845
244,962
Operating Expense
144,414
144,414
146,491
132,339
123,633
Operating Income
187,723
187,723
124,788
113,506
121,329
Net Non Operating Interest Income Expense
15,098
15,098
55,603
29,091
19,499
Pretax Income
1,043,521
1,043,521
126,950
85,197
18,604
Tax Provision
159,742
159,742
9,771
20,997
22,970
Net Income Common Stockholders
883,779
883,779
117,179
64,200
-4,366
Diluted NI Available to Com Stockholders
883,779
883,779
117,179
64,200
-4,366
Basic EPS
0.37
1.33
0.18
0.10
-0.01
Diluted EPS
0.36
1.32
0.17
0.10
-0.01
Basic Average Shares
663,106.500
663,979
660,657
657,015
657,253
Diluted Average Shares
673,005.250
671,097
672,745
663,275
657,253
Total Operating Income as Reported
1,028,099
1,028,099
72,948
56,736
4,634
Total Expenses
269,162
269,162
269,794
261,760
244,832
Net Income from Continuing & Discontinued Operation
883,779
883,779
117,179
64,200
-4,366
Normalized Income
193,061.385
193,061.385
167,911.646
102,855.488
82,097.750
Interest Income
16,176
16,176
56,290
29,748
19,739
Interest Expense
1,078
1,078
687
657
240
Net Interest Income
15,098
15,098
55,603
29,091
19,499
EBIT
1,044,599
1,044,599
127,637
85,854
18,844
EBITDA
1,052,897
1,052,897
139,401
100,580
36,033
Reconciled Cost of Revenue
124,748
124,748
123,303
129,421
121,199
Reconciled Depreciation
8,298
8,298
11,764
14,726
17,189
Net Income from Continuing Operation Net Minority Interest
883,779
883,779
117,179
64,200
-4,366
Total Unusual Items Excluding Goodwill
815,564
815,564
-54,963
-51,298
-115,285
Total Unusual Items
815,564
815,564
-54,963
-51,298
-115,285
Normalized EBITDA
237,333
237,333
194,364
151,878
151,318
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
124,846.385
124,846.385
-4,230.354
-12,642.512
-28,821.250
12/31/2021 - 11/12/2013
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