2.500
-0.100
(-3.85%)
At close: April 14 at 3:17:50 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
704,417
704,417
823,658
763,085
541,697
Cost of Revenue
459,042
459,042
561,198
542,097
357,660
Gross Profit
245,375
245,375
262,460
220,988
184,037
Operating Expense
111,043
111,043
103,981
98,257
69,876
Operating Income
134,332
134,332
158,479
122,731
114,161
Net Non Operating Interest Income Expense
3,545
3,545
-3,095
396
536
Pretax Income
146,760
146,760
161,031
125,864
122,741
Tax Provision
24,554
24,554
26,720
19,360
18,549
Net Income Common Stockholders
122,206
122,206
134,311
106,504
104,192
Diluted NI Available to Com Stockholders
122,206
122,206
134,311
106,504
104,192
Basic EPS
0.34
--
0.37
0.30
0.28
Diluted EPS
0.34
--
0.37
0.30
0.28
Basic Average Shares
359,000
--
359,000
359,000
378,417.279
Diluted Average Shares
359,000
--
359,000
359,000
378,417.279
Total Expenses
570,085
570,085
665,179
640,354
427,536
Net Income from Continuing & Discontinued Operation
122,206
122,206
134,311
106,504
104,192
Normalized Income
122,206
122,206
134,307.664
106,504
104,192
Interest Income
6,132
6,132
877
1,236
2,193
Interest Expense
2,587
2,587
3,972
840
1,657
Net Interest Income
3,545
3,545
-3,095
396
536
EBIT
149,347
149,347
165,003
126,704
124,398
EBITDA
178,082
178,082
192,921
152,550
145,505
Reconciled Cost of Revenue
459,042
459,042
561,198
542,097
357,660
Reconciled Depreciation
28,735
28,735
27,918
25,846
21,107
Net Income from Continuing Operation Net Minority Interest
122,206
122,206
134,311
106,504
104,192
Total Unusual Items Excluding Goodwill
--
--
4
--
--
Total Unusual Items
--
--
4
--
--
Normalized EBITDA
178,082
178,082
192,917
152,550
145,505
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
0.664
--
--
12/31/2020 - 10/25/2019
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