159.00
+4.00
+(2.58%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2022
12/31/2021
12/31/2020
Total Revenue
13,157,735
13,157,735
5,421,170
4,090,555
6,147,103
Cost of Revenue
8,725,443
8,725,443
2,471,759
1,727,308
4,505,619
Gross Profit
4,432,292
4,432,292
2,949,411
2,363,247
1,641,484
Operating Expense
3,388,317
3,388,317
2,303,998
2,063,259
2,305,925
Operating Income
1,043,975
1,043,975
645,413
299,988
-664,441
Net Non Operating Interest Income Expense
-20,630
-20,630
-6,666
674
-34,327
Pretax Income
998,719
998,719
599,159
322,180
-1,009,585
Tax Provision
87,512
87,512
-120,154
-51,733
-2,260
Net Income Common Stockholders
912,829
912,829
719,433
373,913
-1,007,325
Diluted NI Available to Com Stockholders
912,829
912,829
719,433
373,913
-1,007,325
Basic EPS
10.16
10.16
8.00
4.12
-11.14
Diluted EPS
10.16
10.16
8.00
4.12
-11.14
Basic Average Shares
89,884.20
89,884.20
89,949.95
90,665.19
90,410.93
Diluted Average Shares
89,884.20
89,884.20
89,949.95
90,665.19
90,410.93
Total Operating Income as Reported
1,043,974
1,043,974
645,413
299,987
-664,441
Total Expenses
12,113,760
12,113,760
4,775,757
3,790,567
6,811,544
Net Income from Continuing & Discontinued Operation
912,829
912,829
719,433
373,913
-1,007,325
Normalized Income
934,446.14
934,446.14
750,693.88
367,789.52
-703,009.75
Interest Income
955
955
662
774
790
Interest Expense
21,585
21,585
7,328
100
35,117
Net Interest Income
-20,630
-20,630
-6,666
674
-34,327
EBIT
1,020,304
1,020,304
606,487
322,280
-974,468
EBITDA
1,218,944
1,218,944
702,174
389,543
-958,135
Reconciled Cost of Revenue
8,725,443
8,725,443
2,471,759
1,727,308
4,505,619
Reconciled Depreciation
198,640
198,640
95,687
67,263
16,333
Net Income from Continuing Operation Net Minority Interest
912,829
912,829
719,433
373,913
-1,007,325
Total Unusual Items Excluding Goodwill
-23,703
-23,703
-39,125
8,826
-304,998
Total Unusual Items
-23,703
-23,703
-39,125
8,826
-304,998
Normalized EBITDA
1,242,647
1,242,647
741,299
380,717
-653,137
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,085.86
-2,085.86
-7,864.13
2,702.52
-682.75
12/31/2020 - 12/3/2015
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