2.4800
0.0000
(0.00%)
At close: January 17 at 4:43:57 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,131,558.0000
1,200,994.0000
970,918.0000
787,217.0000
617,374.0000
Cost of Revenue
--
394,217.0000
242,247.0000
262,157.0000
224,082.0000
Gross Profit
--
806,777.0000
728,671.0000
525,060.0000
393,292.0000
Operating Expense
823,956.0000
838,527.0000
666,813.0000
616,901.0000
447,987.0000
Operating Income
-86,615.0000
-31,750.0000
61,858.0000
-91,841.0000
-54,695.0000
Net Non Operating Interest Income Expense
-117,271.0000
-105,287.0000
-52,529.0000
-40,110.0000
-43,581.0000
Pretax Income
31,638.0000
97,592.0000
102,463.0000
422,559.0000
-78,878.0000
Tax Provision
-26,293.0000
-16,388.0000
15,959.0000
-10,871.0000
-21,749.0000
Net Income Common Stockholders
54,104.0000
109,544.0000
84,879.0000
432,895.0000
-58,366.0000
Diluted NI Available to Com Stockholders
54,104.0000
109,544.0000
84,879.0000
432,895.0000
-58,366.0000
Basic EPS
0.17
0.35
0.27
1.37
-0.18
Diluted EPS
0.17
0.35
0.27
1.37
-0.18
Basic Average Shares
311,027.2500
311,178.0000
311,178.0000
316,013.0000
319,466.0000
Diluted Average Shares
311,027.2500
311,178.0000
311,178.0000
316,013.0000
319,466.0000
Total Operating Income as Reported
171,170.0000
226,035.0000
157,027.0000
463,376.0000
12,761.0000
Rent Expense Supplemental
--
--
3,507.0000
2,493.0000
--
Total Expenses
1,218,173.0000
1,232,744.0000
909,060.0000
879,058.0000
672,069.0000
Net Income from Continuing & Discontinued Operation
54,104.0000
109,544.0000
84,879.0000
432,895.0000
-58,366.0000
Normalized Income
24,593.9600
80,033.9600
84,830.0337
109,207.9600
-53,570.6057
Interest Income
--
22,120.0000
14,885.0000
24,574.0000
25,511.0000
Interest Expense
139,391.0000
127,407.0000
67,414.0000
64,684.0000
69,092.0000
Net Interest Income
-117,271.0000
-105,287.0000
-52,529.0000
-40,110.0000
-43,581.0000
EBIT
171,029.0000
224,999.0000
169,877.0000
487,243.0000
-9,786.0000
EBITDA
265,145.0000
310,525.0000
237,792.0000
547,604.0000
45,789.0000
Reconciled Cost of Revenue
--
394,217.0000
242,247.0000
262,157.0000
224,082.0000
Reconciled Depreciation
94,116.0000
85,526.0000
67,915.0000
58,759.0000
55,575.0000
Net Income from Continuing Operation Net Minority Interest
54,104.0000
109,544.0000
84,879.0000
432,895.0000
-58,366.0000
Total Unusual Items Excluding Goodwill
38,829.0000
38,829.0000
58.0000
425,904.0000
-6,621.0000
Total Unusual Items
38,829.0000
38,829.0000
58.0000
425,904.0000
-6,621.0000
Normalized EBITDA
226,316.0000
271,696.0000
237,734.0000
121,700.0000
52,410.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
9,318.9600
9,318.9600
9.0337
102,216.9600
-1,825.6057
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.
Upgrade