1.040
+0.040
+(4.00%)
At close: April 10 at 4:08:17 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,779,667
1,779,667
1,562,940
1,140,563
772,034
Cost of Revenue
622,212
622,212
542,321
303,516
179,946
Gross Profit
1,157,455
1,157,455
1,020,619
837,047
592,088
Operating Expense
712,666
712,666
746,218
384,358
164,973
Operating Income
444,789
444,789
274,401
452,689
427,115
Net Non Operating Interest Income Expense
36,846
36,846
25,847
15,675
14,002
Pretax Income
501,097
501,097
375,976
477,429
460,572
Tax Provision
60,627
60,627
26,326
65,672
70,545
Net Income Common Stockholders
440,470
440,470
465,682
500,276
390,804
Diluted NI Available to Com Stockholders
440,470
440,470
465,682
500,276
390,804
Basic EPS
0.35
--
0.37
0.40
0.31
Diluted EPS
0.35
--
0.37
0.39
0.31
Basic Average Shares
1,259,235.182
--
1,249,793.413
1,258,870.628
1,244,583.232
Diluted Average Shares
1,264,698.789
--
1,266,772.840
1,286,051.980
1,270,043.852
Total Expenses
1,334,878
1,334,878
1,288,539
687,874
344,919
Net Income from Continuing & Discontinued Operation
440,470
440,470
465,682
500,276
390,804
Normalized Income
448,511.197
448,511.197
341,424.331
433,865.576
395,039
Interest Income
37,862
37,862
27,275
16,524
14,794
Interest Expense
1,016
1,016
1,428
849
792
Net Interest Income
36,846
36,846
25,847
15,675
14,002
EBIT
502,113
502,113
377,404
478,278
461,364
EBITDA
525,610
525,610
398,882
490,593
472,109
Reconciled Cost of Revenue
622,212
622,212
542,321
303,516
179,946
Reconciled Depreciation
23,497
23,497
21,478
12,315
10,745
Net Income from Continuing Operation Net Minority Interest
440,470
440,470
349,650
411,757
390,804
Total Unusual Items Excluding Goodwill
-9,148
-9,148
8,845
-25,648
-5,000
Total Unusual Items
-9,148
-9,148
8,845
-25,648
-5,000
Normalized EBITDA
534,758
534,758
390,037
516,241
477,109
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,106.803
-1,106.803
619.331
-3,539.424
-765
12/31/2020 - 7/4/2019
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