22.89
+0.02
+(0.09%)
At close: 3:04:55 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,002,932.80
868,737.04
953,176.08
757,740.49
671,958.37
Cost of Revenue
862,954.14
709,366.56
773,299.70
572,144.85
494,005.42
Gross Profit
139,978.66
159,370.49
179,876.39
185,595.64
177,952.95
Operating Expense
68,394.89
54,789.21
62,688.25
62,238.30
57,918.57
Operating Income
71,583.77
104,581.27
117,188.14
123,357.34
120,034.38
Net Non Operating Interest Income Expense
11,707.76
37.12
-6,408.30
-7,536.15
-11,673.93
Pretax Income
76,275.47
96,920.56
106,764.86
118,560.50
105,766.60
Tax Provision
5,696.06
9,286.06
9,311.68
14,939.11
15,974.61
Net Income Common Stockholders
70,579.40
87,634.50
97,453.19
103,621.39
89,791.99
Basic EPS
0.77
1.18
1.45
1.54
1.34
Diluted EPS
0.77
1.18
1.45
1.54
1.34
Basic Average Shares
89,041.48
74,266.52
67,209.09
67,286.62
67,008.95
Diluted Average Shares
89,041.48
74,266.52
67,209.09
67,286.62
67,008.95
Total Operating Income as Reported
77,164.04
96,648.54
106,730.44
117,719.69
105,925.14
Total Expenses
931,349.03
764,155.77
835,987.95
634,383.15
551,923.99
Net Income from Continuing & Discontinued Operation
70,579.40
87,634.50
97,453.19
103,621.39
89,791.99
Normalized Income
69,688.88
88,260.28
99,462.87
104,338.08
93,814.15
Interest Income
8,160.93
5,453.00
240.76
168.07
149.23
Interest Expense
228.23
4,198.46
5,766.80
6,990.85
11,046.08
Net Interest Income
11,707.76
37.12
-6,408.30
-7,536.15
-11,673.93
EBIT
76,503.70
101,119.02
112,531.67
125,551.36
116,812.68
EBITDA
76,503.70
131,479.08
142,573.83
150,172.90
140,292.71
Reconciled Cost of Revenue
862,954.14
709,366.56
773,299.70
572,144.85
494,005.42
Reconciled Depreciation
--
30,360.06
30,042.16
24,621.54
23,480.04
Net Income from Continuing Operation Net Minority Interest
70,579.40
87,634.50
97,453.19
103,621.39
89,791.99
Total Unusual Items Excluding Goodwill
962.39
-692.10
-2,201.71
-820.01
-4,737.73
Total Unusual Items
962.39
-692.10
-2,201.71
-820.01
-4,737.73
Normalized EBITDA
75,541.30
132,171.17
144,775.54
150,992.91
145,030.44
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
71.87
-66.31
-192.03
-103.32
-715.57
12/31/2020 - 8/22/2023
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