29.35
+1.55
+(5.58%)
As of 10:43:25 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
366,027.86
366,027.86
347,613.74
450,340.45
510,230.07
Cost of Revenue
223,940.50
223,940.50
232,876.58
276,226.35
289,747.86
Gross Profit
142,087.37
142,087.37
114,737.15
174,114.09
220,482.22
Operating Expense
77,077.57
77,077.57
64,849.86
76,145.26
74,009.56
Operating Income
65,009.80
65,009.80
49,887.29
97,968.83
146,472.66
Net Non Operating Interest Income Expense
-368.32
-368.32
247.47
3,663.04
3,081.59
Pretax Income
78,462.87
78,462.87
60,580.99
105,512.98
149,200.74
Tax Provision
11,336.22
11,336.22
6,352.24
14,702.93
22,303.07
Net Income Common Stockholders
67,252.36
67,252.36
54,228.76
90,810.05
126,897.67
Basic EPS
0.43
--
0.35
0.58
0.93
Diluted EPS
0.43
--
0.35
0.58
0.93
Basic Average Shares
156,400.84
--
154,939.30
155,332.97
136,336.34
Diluted Average Shares
156,400.84
--
154,939.30
155,332.97
136,336.34
Total Operating Income as Reported
78,105.16
78,105.16
59,660.80
104,928.47
146,327.61
Total Expenses
301,018.07
301,018.07
297,726.45
352,371.62
363,757.41
Net Income from Continuing & Discontinued Operation
67,252.36
67,252.36
54,228.76
90,810.05
126,897.67
Normalized Income
66,999.19
66,999.19
57,739.32
93,623.60
128,479.74
Interest Income
711.44
711.44
1,270.72
3,730.47
3,150.98
Interest Expense
1,022.43
1,022.43
953.46
--
--
Net Interest Income
-368.32
-368.32
247.47
3,663.04
3,081.59
EBIT
79,485.30
79,485.30
61,534.45
105,512.98
149,200.74
EBITDA
99,967.73
99,967.73
79,348.05
121,924.93
161,703.72
Reconciled Cost of Revenue
223,940.50
223,940.50
232,876.58
276,226.35
289,747.86
Reconciled Depreciation
20,482.43
20,482.43
17,813.60
16,411.95
12,502.98
Net Income from Continuing Operation Net Minority Interest
67,252.36
67,252.36
54,228.76
90,810.05
126,897.67
Total Unusual Items Excluding Goodwill
295.92
295.92
-3,921.79
-3,269.09
-1,860.13
Total Unusual Items
295.92
295.92
-3,921.79
-3,269.09
-1,860.13
Normalized EBITDA
99,671.81
99,671.81
83,269.84
125,194.02
163,563.85
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
42.75
42.75
-411.22
-455.54
-278.06
12/31/2021 - 6/30/2021
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