Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
139.20
-1.15
(-0.82%)
As of 10:32:31 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
6,758,070.36
6,018,512.23
5,752,332.01
3,034,118.65
1,192,781.43
Cost of Revenue
5,937,488.43
5,301,311.32
5,045,694.06
2,488,089.13
887,586.45
Gross Profit
820,581.93
717,200.91
706,637.94
546,029.52
305,194.98
Operating Expense
444,000.88
511,752.34
480,029.75
289,383.37
118,413.23
Operating Income
376,581.06
205,448.57
226,608.20
256,646.15
186,781.75
Net Non Operating Interest Income Expense
-150,895.50
-108,010.15
-72,642.88
-30,792.96
-17,841.66
Pretax Income
151,968.91
18,864.21
61,687.20
182,122.95
153,002.12
Tax Provision
-8,372.87
-23,904.64
-41,953.15
11,919.96
22,738.39
Net Income Common Stockholders
160,341.78
42,768.84
103,640.35
170,202.99
130,263.72
Basic EPS
1.59
0.42
1.09
1.95
1.87
Diluted EPS
1.39
0.29
1.09
1.95
1.87
Basic Average Shares
100,291.35
101,830.58
95,082.89
87,283.59
69,659.75
Diluted Average Shares
149,206.11
147,478.77
95,082.89
87,283.59
69,659.75
Total Operating Income as Reported
151,585.65
19,105.60
62,986.81
183,716.66
153,963.17
Rent Expense Supplemental
--
--
970.26
4,573.62
1,385.34
Total Expenses
6,381,489.31
5,813,063.66
5,525,723.81
2,777,472.50
1,005,999.68
Net Income from Continuing & Discontinued Operation
160,341.78
42,768.84
103,640.35
170,202.99
130,263.72
Normalized Income
221,927.43
101,570.20
162,936.81
209,231.02
142,370.33
Interest Income
15,953.21
9,093.07
5,395.18
3,626.54
460.75
Interest Expense
164,705.75
114,335.99
74,865.83
32,184.02
17,811.06
Net Interest Income
-150,895.50
-108,010.15
-72,642.88
-30,792.96
-17,841.66
EBIT
316,674.66
133,200.20
136,553.03
214,306.97
170,813.18
EBITDA
316,674.66
411,890.43
290,232.19
298,676.24
222,769.25
Reconciled Cost of Revenue
5,937,488.43
5,301,311.32
5,045,694.06
2,488,089.13
887,586.45
Reconciled Depreciation
--
278,690.23
153,679.16
84,369.27
51,956.07
Net Income from Continuing Operation Net Minority Interest
160,341.78
42,768.84
103,640.35
170,202.99
130,263.72
Total Unusual Items Excluding Goodwill
-82,114.20
-78,401.81
-79,061.94
-41,761.31
-14,219.89
Total Unusual Items
-82,114.20
-78,401.81
-79,061.94
-41,761.31
-14,219.89
Normalized EBITDA
398,788.87
490,292.23
369,294.13
340,437.55
236,989.13
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-20,528.55
-19,600.45
-19,765.49
-2,733.28
-2,113.29
12/31/2020 - 3/18/2021
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.
UpgradeRelated Tickers
300956.SZ Anhui Shiny Electronic Technology Company Limited
22.07
-1.61%
ATD.BE ATI Inc
57.82
-2.30%
8133.HK Jisheng Group Holdings Limited
0.350
-5.41%
BEKB.BR NV Bekaert SA
34.22
-0.23%
NDA.DE Aurubis AG
86.20
+1.35%
WOR Worthington Enterprises, Inc.
43.51
+1.07%
ESAB ESAB Corporation
120.11
-4.01%
SGBX Safe & Green Holdings Corp.
0.6527
-6.68%
PRLB Proto Labs, Inc.
42.04
-2.46%
DRX.TO ADF Group Inc.
8.10
-2.41%