0.2650
-0.0100
(-3.64%)
At close: 3:43:37 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
15,574.6770
15,574.6770
14,629.9490
14,133.7910
9,875.8990
Cost of Revenue
6,417.2270
6,417.2270
6,590.5880
5,031.8370
3,361.5490
Gross Profit
9,157.4500
9,157.4500
8,039.3610
9,101.9540
6,514.3500
Operating Expense
2,338.7650
2,338.7650
2,721.3710
2,030.5880
1,399.0030
Operating Income
6,818.6850
6,818.6850
5,317.9900
7,071.3660
5,115.3470
Net Non Operating Interest Income Expense
596.9410
596.9410
417.9540
20.5720
-0.8060
Pretax Income
7,418.2580
7,418.2580
5,737.0810
7,147.0560
5,165.8280
Tax Provision
1,445.9020
1,445.9020
1,099.1820
1,460.3650
959.8750
Net Income Common Stockholders
5,972.3560
5,972.3560
4,637.8990
5,686.6910
4,205.9530
Diluted NI Available to Com Stockholders
5,972.3560
5,972.3560
4,637.8990
5,686.6910
4,205.9530
Basic EPS
0.02
--
0.02
0.03
0.02
Diluted EPS
0.02
--
0.02
0.03
0.02
Basic Average Shares
302,731.1380
--
302,731.1380
224,266.6660
224,266.6660
Diluted Average Shares
304,686.6940
--
304,686.6940
224,266.6660
224,266.6660
Rent Expense Supplemental
--
--
34.2440
93.2040
--
Total Expenses
8,755.9920
8,755.9920
9,311.9590
7,062.4250
4,760.5520
Net Income from Continuing & Discontinued Operation
5,972.3560
5,972.3560
4,637.8990
5,686.6910
4,205.9530
Normalized Income
5,972.3560
5,972.3560
4,637.8990
5,643.2300
4,183.6198
Interest Income
604.5040
604.5040
429.1970
25.3650
4.9310
Interest Expense
7.5630
7.5630
11.2430
4.7930
5.7370
Net Interest Income
596.9410
596.9410
417.9540
20.5720
-0.8060
EBIT
7,425.8210
7,425.8210
5,748.3240
7,151.8490
5,171.5650
EBITDA
7,679.3630
7,679.3630
5,947.9260
7,241.6360
5,268.8950
Reconciled Cost of Revenue
6,417.2270
6,417.2270
6,590.5880
5,031.8370
3,361.5490
Reconciled Depreciation
253.5420
253.5420
199.6020
89.7870
97.3300
Net Income from Continuing Operation Net Minority Interest
5,972.3560
5,972.3560
4,637.8990
5,686.6910
4,205.9530
Total Unusual Items Excluding Goodwill
--
--
--
54.6220
27.4300
Total Unusual Items
--
--
--
54.6220
27.4300
Normalized EBITDA
7,679.3630
7,679.3630
5,947.9260
7,187.0140
5,241.4650
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
11.1610
5.0968
12/31/2021 - 9/30/2021
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