Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
114.77
-1.84
(-1.58%)
At close: 3:04:46 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
22,169,392.15
17,507,203.14
14,250,519.80
12,574,203.31
9,352,629.34
Cost of Revenue
12,367,405.91
9,885,259.77
8,730,994.68
8,082,322.97
5,679,617.33
Gross Profit
9,801,986.25
7,621,943.37
5,519,525.12
4,491,880.34
3,673,012.01
Operating Expense
7,618,177.45
5,811,162.95
4,446,821.38
3,549,166.75
2,633,211.82
Operating Income
2,183,808.80
1,810,780.42
1,072,703.74
942,713.58
1,039,800.19
Net Non Operating Interest Income Expense
62,482.24
-51,472.53
-17,657.96
-8,208.70
-7,443.17
Pretax Income
2,171,948.81
1,812,512.10
1,267,798.40
1,084,828.95
989,551.85
Tax Provision
200,098.34
118,573.42
82,455.07
60,401.73
94,682.51
Net Income Common Stockholders
1,873,195.04
1,614,871.96
1,143,486.22
981,727.24
855,932.83
Basic EPS
2.85
3.06
2.16
1.86
1.73
Diluted EPS
2.84
3.05
2.16
1.86
1.73
Basic Average Shares
621,040.18
528,360.19
528,356.88
527,374.14
494,538.97
Diluted Average Shares
622,932.37
529,840.38
528,356.88
527,374.14
494,538.97
Total Operating Income as Reported
2,191,983.13
1,805,649.60
1,274,526.84
1,092,324.85
1,006,921.20
Rent Expense Supplemental
--
3,169.41
770.39
11,603.93
24,636.26
Total Expenses
19,985,583.36
15,696,422.72
13,177,816.06
11,631,489.73
8,312,829.15
Net Income from Continuing & Discontinued Operation
1,873,195.04
1,614,871.96
1,143,486.22
981,727.24
855,932.83
Normalized Income
2,036,058.09
1,589,737.38
965,369.35
1,056,398.72
947,656.21
Interest Income
49,135.81
34,743.29
13,764.31
8,373.37
10,483.55
Interest Expense
24,863.01
24,318.72
8,891.36
3,717.46
2,248.23
Net Interest Income
62,482.24
-51,472.53
-17,657.96
-8,208.70
-7,443.17
EBIT
2,196,811.82
1,836,830.82
1,276,689.76
1,088,546.41
991,800.08
EBITDA
2,196,811.82
1,951,486.47
1,379,177.62
1,161,446.24
1,004,479.62
Reconciled Cost of Revenue
12,367,405.91
9,885,259.77
8,730,994.68
8,082,322.97
5,679,617.33
Reconciled Depreciation
--
114,655.65
102,487.86
72,899.83
12,679.54
Net Income from Continuing Operation Net Minority Interest
1,873,195.04
1,614,871.96
1,143,486.22
981,727.24
855,932.83
Total Unusual Items Excluding Goodwill
-179,389.98
26,893.97
190,507.06
-79,074.23
-101,428.26
Total Unusual Items
-179,389.98
26,893.97
190,507.06
-79,074.23
-101,428.26
Normalized EBITDA
2,376,201.80
1,924,592.50
1,188,670.56
1,240,520.47
1,105,907.88
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-16,526.93
1,759.39
12,390.20
-4,402.74
-9,704.88
12/31/2020 - 8/24/2020
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.
UpgradeRelated Tickers
003550.KS LG Corp.
66,000.00
-0.75%
066570.KS LG Electronics Inc.
78,200.00
-0.89%
3CPA.F Xiaomi Corporation
31.00
+3.33%
6752.T Panasonic Holdings Corporation
1,835.50
-3.50%
SONO Sonos, Inc.
13.12
+0.96%
005930.KS Samsung Electronics Co., Ltd.
54,500.00
0.00%
1810.HK XIAOMI-W
50.550
-0.79%
2477.TW Meiloon Industrial Co., Ltd.
27.45
-0.90%
XIACF Xiaomi Corporation
6.62
+5.08%
XIACY Xiaomi Corporation
32.93
+5.21%