5.95
+0.03
+(0.51%)
At close: 3:04:16 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,422,198.07
2,422,198.07
2,390,013.26
2,969,581.68
2,192,805.17
Cost of Revenue
2,061,290.62
2,061,290.62
1,854,414.21
2,210,773.91
1,714,152.21
Gross Profit
360,907.45
360,907.45
535,599.05
758,807.78
478,652.96
Operating Expense
314,293.96
314,293.96
282,198.08
261,114.84
222,332.19
Operating Income
46,613.48
46,613.48
253,400.97
497,692.94
256,320.77
Net Non Operating Interest Income Expense
-19,625.18
-19,625.18
-21,756.33
-11,570.35
-4,291.04
Pretax Income
350.68
350.68
212,004.47
486,748.03
239,717.25
Tax Provision
-10,488.40
-10,488.40
19,712.78
62,963.27
24,010.40
Net Income Common Stockholders
11,721.04
11,721.04
191,623.06
420,030.81
213,613.96
Basic EPS
0.03
--
0.41
0.90
0.46
Diluted EPS
0.03
--
0.41
0.90
0.46
Basic Average Shares
390,701.24
--
467,373.31
466,700.90
464,378.17
Diluted Average Shares
390,701.24
--
467,373.31
466,700.90
464,378.17
Total Operating Income as Reported
2,287.69
2,287.69
215,092.95
490,546.65
242,109.15
Total Expenses
2,375,584.59
2,375,584.59
2,136,612.29
2,471,888.74
1,936,484.40
Net Income from Continuing & Discontinued Operation
11,721.04
11,721.04
191,623.06
420,030.81
213,613.96
Normalized Income
44,306.30
44,306.30
198,114.41
429,199.15
222,506.27
Interest Income
9,706.80
9,706.80
11,621.96
2,274.11
3,568.09
Interest Expense
28,522.16
28,522.16
32,631.94
12,942.46
6,920.89
Net Interest Income
-19,625.18
-19,625.18
-21,756.33
-11,570.35
-4,291.04
EBIT
28,872.84
28,872.84
244,636.41
499,690.49
246,638.14
EBITDA
269,758.55
269,758.55
438,976.86
632,162.82
353,533.74
Reconciled Cost of Revenue
2,061,290.62
2,061,290.62
1,854,414.21
2,210,773.91
1,714,152.21
Reconciled Depreciation
240,885.70
240,885.70
194,340.44
132,472.33
106,895.61
Net Income from Continuing Operation Net Minority Interest
11,721.04
11,721.04
191,623.06
420,030.81
213,613.96
Total Unusual Items Excluding Goodwill
-43,447.02
-43,447.02
-7,156.81
-10,530.52
-9,882.12
Total Unusual Items
-43,447.02
-43,447.02
-7,156.81
-10,530.52
-9,882.12
Normalized EBITDA
313,205.56
313,205.56
446,133.67
642,693.34
363,415.86
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-10,861.75
-10,861.75
-665.46
-1,362.17
-989.81
12/31/2021 - 12/21/2016
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