4.6300
+0.0300
+(0.65%)
At close: January 28 at 4:51:05 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,344,145.0000
2,344,145.0000
2,151,918.0000
2,069,012.0000
2,022,024.0000
Cost of Revenue
900,597.0000
900,597.0000
916,154.0000
879,028.0000
791,323.0000
Gross Profit
1,443,548.0000
1,443,548.0000
1,235,764.0000
1,189,984.0000
1,230,701.0000
Operating Expense
249,080.0000
249,080.0000
198,311.0000
239,892.0000
128,997.0000
Operating Income
1,194,468.0000
1,194,468.0000
1,037,453.0000
950,092.0000
1,101,704.0000
Net Non Operating Interest Income Expense
-55,798.0000
-55,798.0000
-41,734.0000
-58,353.0000
-61,720.0000
Pretax Income
1,138,651.0000
1,138,651.0000
1,006,214.0000
943,940.0000
1,039,548.0000
Tax Provision
240,669.0000
240,669.0000
226,782.0000
244,362.0000
231,326.0000
Net Income Common Stockholders
897,982.0000
897,982.0000
779,432.0000
699,578.0000
808,222.0000
Diluted NI Available to Com Stockholders
897,982.0000
897,982.0000
779,432.0000
699,578.0000
808,222.0000
Basic EPS
0.26
--
0.23
0.21
0.24
Diluted EPS
0.26
--
0.23
0.21
0.24
Basic Average Shares
3,410,000.0000
--
3,410,000.0000
3,410,000.0000
3,410,000.0000
Diluted Average Shares
3,410,000.0000
3,410,000.0000
3,410,000.0000
3,410,000.0000
3,410,000.0000
Total Operating Income as Reported
1,194,468.0000
1,194,468.0000
1,037,453.0000
950,092.0000
1,101,704.0000
Total Expenses
1,149,677.0000
1,149,677.0000
1,114,465.0000
1,118,920.0000
920,320.0000
Net Income from Continuing & Discontinued Operation
897,982.0000
897,982.0000
779,432.0000
699,578.0000
808,222.0000
Normalized Income
897,982.0000
897,982.0000
779,432.0000
695,090.3840
808,222.0000
Interest Income
17,729.0000
17,729.0000
10,896.0000
6,219.0000
12,691.0000
Interest Expense
73,527.0000
73,527.0000
52,630.0000
64,572.0000
74,411.0000
Net Interest Income
-55,798.0000
-55,798.0000
-41,734.0000
-58,353.0000
-61,720.0000
EBIT
1,212,178.0000
1,212,178.0000
1,058,844.0000
1,008,512.0000
1,113,959.0000
EBITDA
1,466,795.0000
1,466,795.0000
1,317,714.0000
1,273,019.0000
1,372,733.0000
Reconciled Cost of Revenue
900,597.0000
900,597.0000
916,154.0000
879,028.0000
791,323.0000
Reconciled Depreciation
254,617.0000
254,617.0000
258,870.0000
264,507.0000
258,774.0000
Net Income from Continuing Operation Net Minority Interest
897,982.0000
897,982.0000
779,432.0000
699,578.0000
808,222.0000
Total Unusual Items Excluding Goodwill
--
--
2,508.0000
6,048.0000
--
Total Unusual Items
--
--
2,508.0000
6,048.0000
--
Normalized EBITDA
1,466,795.0000
1,466,795.0000
1,317,714.0000
1,266,971.0000
1,372,733.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
--
--
--
1,560.3840
--
12/31/2021 - 10/18/2013
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