69.79
-1.41
(-1.98%)
At close: 3:04:13 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,604,962.85
3,604,962.85
2,601,608.57
2,325,223.35
1,593,912.65
Cost of Revenue
2,589,279.35
2,589,279.35
1,841,876.91
1,630,273.60
1,186,501.79
Gross Profit
1,015,683.50
1,015,683.50
759,731.66
694,949.75
407,410.86
Operating Expense
558,131.94
558,131.94
465,153.32
376,454.47
239,670.39
Operating Income
457,551.56
457,551.56
294,578.34
318,495.28
167,740.47
Net Non Operating Interest Income Expense
-34,146.23
-34,146.23
-3,258.72
-54,676.44
-43,801.33
Pretax Income
381,734.90
381,734.90
289,465.24
295,631.38
104,382.50
Tax Provision
108,056.91
108,056.91
69,028.83
59,991.67
5,046.81
Net Income Common Stockholders
400,564.03
400,564.03
255,474.57
264,337.70
106,626.74
Basic EPS
1.31
1.51
0.96
1.11
0.47
Diluted EPS
1.31
1.51
0.96
1.11
0.47
Basic Average Shares
266,883.01
265,274.19
266,119.34
238,142.07
226,865.40
Diluted Average Shares
266,883.01
265,274.19
266,119.34
238,142.07
226,865.40
Total Operating Income as Reported
383,417.26
383,417.26
290,636.55
300,436.65
113,377.45
Rent Expense Supplemental
4,058.55
4,058.55
3,200.68
2,530.60
1,421.18
Total Expenses
3,147,411.29
3,147,411.29
2,307,030.23
2,006,728.07
1,426,172.18
Net Income from Continuing & Discontinued Operation
400,564.03
400,564.03
255,474.57
264,337.70
106,626.74
Normalized Income
484,474.70
484,474.70
293,000.08
305,236.22
103,988.20
Interest Income
20,416.16
20,416.16
25,207.17
10,321.94
4,158.84
Interest Expense
53,717.18
53,717.18
27,714.83
63,833.17
47,156.77
Net Interest Income
-34,146.23
-34,146.23
-3,258.72
-54,676.44
-43,801.33
EBIT
435,452.08
435,452.08
317,180.07
359,464.55
151,539.26
EBITDA
616,766.92
616,766.92
454,368.16
462,837.32
227,389.91
Reconciled Cost of Revenue
2,589,279.35
2,589,279.35
1,841,876.91
1,630,273.60
1,186,501.79
Reconciled Depreciation
181,314.84
181,314.84
137,188.09
103,372.77
75,850.65
Net Income from Continuing Operation Net Minority Interest
400,564.03
400,564.03
255,474.57
264,337.70
106,626.74
Total Unusual Items Excluding Goodwill
-117,041.31
-117,041.31
-49,276.48
-51,310.90
2,772.59
Total Unusual Items
-117,041.31
-117,041.31
-49,276.48
-51,310.90
2,772.59
Normalized EBITDA
733,808.24
733,808.24
503,644.64
514,148.22
224,617.32
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-33,130.64
-33,130.64
-11,750.97
-10,412.38
134.05
12/31/2021 - 6/15/2017
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