3.070
+0.020
+(0.66%)
As of 3:18:27 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
444,918.000
444,918.000
421,469.000
244,274.000
279,000.000
Cost of Revenue
87,264.000
87,264.000
77,908.000
49,386.000
62,759.000
Gross Profit
357,654.000
357,654.000
343,561.000
194,888.000
216,241.000
Operating Expense
34,367.000
34,367.000
31,134.000
29,328.000
2,581.000
Operating Income
323,287.000
323,287.000
312,427.000
165,560.000
213,660.000
Net Non Operating Interest Income Expense
-104,816.000
-104,816.000
-69,733.000
-22,584.000
-118,289.000
Pretax Income
273,247.000
273,247.000
544,036.000
220,890.000
42,325.000
Tax Provision
53,778.000
53,778.000
104,363.000
46,619.000
15,445.000
Net Income Common Stockholders
-10,211.000
-10,211.000
192,370.000
174,271.000
26,880.000
Diluted NI Available to Com Stockholders
-10,211.000
-10,211.000
192,370.000
174,271.000
26,880.000
Basic EPS
0.27
0.27
0.55
0.22
0.05
Diluted EPS
0.27
0.27
0.55
0.22
0.05
Basic Average Shares
801,553.000
801,553.000
800,000.000
800,000.000
520,000.000
Diluted Average Shares
807,160.000
807,160.000
800,000.000
800,000.000
520,000.000
Total Operating Income as Reported
378,005.000
378,005.000
613,694.000
243,474.000
160,614.000
Rent Expense Supplemental
9,144.000
9,144.000
8,452.000
5,493.000
9,160.000
Total Expenses
121,631.000
121,631.000
109,042.000
78,714.000
65,340.000
Net Income from Continuing & Discontinued Operation
219,469.000
219,469.000
439,673.000
174,271.000
26,880.000
Normalized Income
219,437.676
219,437.676
437,108.680
174,271.000
24,413.660
Interest Income
9,200.000
9,200.000
3,537.000
109.000
136.000
Interest Expense
113,185.000
113,185.000
72,451.000
22,278.000
118,425.000
Net Interest Income
-104,816.000
-104,816.000
-69,733.000
-22,584.000
-118,289.000
EBIT
386,432.000
386,432.000
616,487.000
243,168.000
160,750.000
EBITDA
388,611.000
388,611.000
618,059.000
244,164.000
162,195.000
Reconciled Cost of Revenue
87,264.000
87,264.000
77,908.000
49,386.000
62,759.000
Reconciled Depreciation
2,179.000
2,179.000
1,572.000
996.000
1,445.000
Net Income from Continuing Operation Net Minority Interest
219,469.000
219,469.000
439,673.000
174,271.000
26,880.000
Total Unusual Items Excluding Goodwill
39.000
39.000
3,173.000
--
3,884.000
Total Unusual Items
39.000
39.000
3,173.000
--
3,884.000
Normalized EBITDA
388,572.000
388,572.000
614,886.000
244,164.000
158,311.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
7.676
7.676
608.680
--
1,417.660
12/31/2020 - 5/17/2021
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