0.7950
0.0000
(0.00%)
As of 12:01:51 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
193,273.2110
162,105.3830
147,349.7650
159,603.1760
164,013.7980
Cost of Revenue
59,009.2270
50,721.9650
45,821.0190
50,234.9580
51,355.6430
Gross Profit
134,263.9840
111,383.4180
101,528.7460
109,368.2180
112,658.1550
Operating Expense
1,066.3690
1,091.9130
1,034.4860
1,219.2400
919.5780
Operating Income
133,197.6150
110,291.5050
100,494.2600
108,148.9780
111,738.5770
Net Non Operating Interest Income Expense
-46,918.6290
-35,096.5570
-28,475.9780
-28,448.7400
-32,136.3930
Pretax Income
80,656.9170
73,231.0550
49,692.0100
68,795.5990
73,782.7560
Tax Provision
522.6830
522.6830
-2,581.7010
-1,450.6540
1,213.4140
Net Income Common Stockholders
80,134.2340
72,708.3720
52,273.7110
70,246.2530
72,569.3420
Diluted NI Available to Com Stockholders
80,134.2340
72,708.3720
52,273.7110
70,246.2530
72,569.3420
Basic EPS
0.07
0.07
0.05
0.07
0.07
Diluted EPS
0.07
0.07
0.05
0.07
0.07
Basic Average Shares
1,171,691.1370
1,078,901.1370
1,071,783.0000
1,071,783.0000
1,071,783.0000
Diluted Average Shares
1,195,503.0000
1,078,901.1370
1,071,783.0000
1,071,783.0000
1,071,783.0000
Rent Expense Supplemental
--
8,296.9250
8,378.3010
8,430.3160
8,437.0470
Total Expenses
60,075.5960
51,813.8780
46,855.5050
51,454.1980
52,275.2210
Net Income from Continuing & Discontinued Operation
80,134.2340
72,708.3720
52,273.7110
70,246.2530
72,569.3420
Normalized Income
80,134.2340
72,708.3720
52,273.7110
69,454.1400
71,234.9107
Interest Income
3,029.5850
2,516.8560
1,974.6660
2,061.6510
2,288.7780
Interest Expense
48,622.7080
36,930.7320
29,681.8100
30,212.5360
34,166.0990
Net Interest Income
-46,918.6290
-35,096.5570
-28,475.9780
-28,448.7400
-32,136.3930
EBIT
129,279.6250
110,161.7870
79,373.8200
99,008.1350
107,948.8550
EBITDA
129,293.7670
110,186.4580
79,473.5700
99,180.5510
108,163.1240
Reconciled Cost of Revenue
59,009.2270
50,721.9650
45,821.0190
50,234.9580
51,355.6430
Reconciled Depreciation
14.1420
24.6710
99.7500
172.4160
214.2690
Net Income from Continuing Operation Net Minority Interest
80,134.2340
72,708.3720
52,273.7110
70,246.2530
72,569.3420
Total Unusual Items Excluding Goodwill
--
--
1,581.5920
1,042.2540
1,356.7440
Total Unusual Items
--
--
1,581.5920
1,042.2540
1,356.7440
Normalized EBITDA
129,293.7670
110,186.4580
79,473.5700
98,138.2970
106,806.3800
Tax Rate for Calcs
0.0000
0.0000
0.0002
0.0002
0.0000
Tax Effect of Unusual Items
--
--
--
250.1410
22.3127
12/31/2020 - 8/23/2010
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