0.5200
0.0000
(0.00%)
At close: January 24 at 4:53:11 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,097,274.0000
3,148,901.0000
2,915,570.0000
2,426,936.0000
2,118,949.0000
Cost of Revenue
2,806,702.0000
2,912,486.0000
2,674,172.0000
2,140,976.0000
1,905,415.0000
Gross Profit
290,572.0000
236,415.0000
241,398.0000
285,960.0000
213,534.0000
Operating Expense
103,687.0000
106,588.0000
117,688.0000
113,728.0000
91,781.0000
Operating Income
186,885.0000
129,827.0000
123,710.0000
172,232.0000
121,753.0000
Net Non Operating Interest Income Expense
-20,629.0000
-31,606.0000
-24,582.0000
8,817.0000
12,656.0000
Pretax Income
87,127.0000
31,962.0000
179,444.0000
96,904.0000
133,668.0000
Tax Provision
42,411.0000
26,677.0000
25,444.0000
35,881.0000
24,661.0000
Net Income Common Stockholders
24,708.0000
-6,681.0000
145,045.0000
173,909.0000
5,413.0000
Diluted NI Available to Com Stockholders
23,965.0000
-6,681.0000
145,045.0000
173,909.0000
5,413.0000
Basic EPS
0.01
-0.01
0.14
0.17
0.01
Diluted EPS
0.01
-0.01
0.11
0.13
0.01
Basic Average Shares
1,171,436.7500
1,021,580.0000
1,019,923.0000
1,018,156.0000
1,007,587.0000
Diluted Average Shares
1,171,436.7500
1,237,842.0000
1,375,422.0000
1,374,212.0000
1,235,445.0000
Total Operating Income as Reported
185,528.0000
128,470.0000
125,204.0000
183,252.0000
120,061.0000
Rent Expense Supplemental
--
--
--
3,266.0000
5,584.0000
Total Expenses
2,910,389.0000
3,019,074.0000
2,791,860.0000
2,254,704.0000
1,997,196.0000
Net Income from Continuing & Discontinued Operation
24,708.0000
-6,681.0000
145,045.0000
173,909.0000
5,413.0000
Normalized Income
79,748.7200
48,359.7200
136,194.3168
86,254.8792
92,244.1331
Interest Income
23,545.0000
25,548.0000
17,186.0000
29,634.0000
39,390.0000
Interest Expense
44,174.0000
57,154.0000
41,768.0000
20,817.0000
26,734.0000
Net Interest Income
-20,629.0000
-31,606.0000
-24,582.0000
8,817.0000
12,656.0000
EBIT
131,301.0000
89,116.0000
221,212.0000
117,721.0000
160,402.0000
EBITDA
168,674.0000
126,323.0000
263,780.0000
169,677.0000
232,070.0000
Reconciled Cost of Revenue
2,806,702.0000
2,912,486.0000
2,674,172.0000
2,140,976.0000
1,905,415.0000
Reconciled Depreciation
37,373.0000
37,207.0000
42,568.0000
51,956.0000
71,668.0000
Net Income from Continuing Operation Net Minority Interest
24,708.0000
-6,681.0000
145,045.0000
36,390.0000
93,836.0000
Total Unusual Items Excluding Goodwill
-72,422.0000
-72,422.0000
10,313.0000
-79,185.0000
1,952.0000
Total Unusual Items
-72,422.0000
-72,422.0000
10,313.0000
-79,185.0000
1,952.0000
Normalized EBITDA
241,096.0000
198,745.0000
253,467.0000
248,862.0000
230,118.0000
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0004
0.0002
Tax Effect of Unusual Items
-17,381.2800
-17,381.2800
1,462.3168
-29,320.1208
360.1331
12/31/2020 - 1/3/2000
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
0095.KL MAG Holdings Berhad
0.2050
+2.50%
9385.KL Lay Hong Berhad
0.3500
+1.45%
5012.KL Ta Ann Holdings Berhad
4.1000
-0.73%
7084.KL QL Resources Berhad
4.6300
+0.65%
CPF.BK Charoen Pokphand Foods Public Company Limited
22.20
+3.26%
7252.KL Teo Seng Capital Berhad
1.0600
0.00%
TSN Tyson Foods, Inc.
56.44
+0.66%