0.6500
+0.0100
+(1.56%)
At close: January 10 at 4:50:03 PM GMT+8
Breakdown
TTM
9/30/2024
9/30/2023
9/30/2022
9/30/2021
Total Revenue
352,217.0000
352,217.0000
338,160.0000
315,817.2680
306,610.8060
Cost of Revenue
216,240.0000
216,240.0000
244,496.0000
185,948.5010
166,236.9600
Gross Profit
135,977.0000
135,977.0000
93,664.0000
129,868.7670
140,373.8460
Operating Expense
49,582.0000
49,582.0000
45,742.0000
51,072.0000
41,291.0000
Operating Income
86,395.0000
86,395.0000
47,922.0000
78,796.7670
99,082.8460
Net Non Operating Interest Income Expense
-1,378.0000
-1,378.0000
-4,832.0000
-5,742.0000
-7,920.0000
Pretax Income
85,017.0000
85,017.0000
43,090.0000
73,483.7300
102,027.2190
Tax Provision
20,809.0000
20,809.0000
10,294.0000
13,345.8210
24,575.4440
Net Income Common Stockholders
63,562.0000
63,562.0000
30,900.0000
55,547.2840
72,217.4100
Diluted NI Available to Com Stockholders
63,562.0000
63,562.0000
30,900.0000
55,547.2840
72,217.4100
Basic EPS
0.08
--
0.10
0.18
0.23
Diluted EPS
0.08
--
0.10
0.18
0.23
Basic Average Shares
770,017.0000
--
313,754.3010
313,754.3010
313,754.3010
Diluted Average Shares
1,021,690.8450
--
313,754.3010
313,754.3010
313,754.3010
Total Operating Income as Reported
86,395.0000
86,395.0000
47,922.0000
79,323.6640
109,895.8280
Total Expenses
265,822.0000
265,822.0000
290,238.0000
237,020.5010
207,527.9600
Net Income from Continuing & Discontinued Operation
63,562.0000
63,562.0000
30,900.0000
55,547.2840
72,217.4100
Normalized Income
63,562.0000
63,562.0000
30,900.0000
58,622.9640
72,422.3400
Interest Income
--
--
832.0000
655.0000
676.0000
Interest Expense
1,378.0000
1,378.0000
4,832.0000
6,397.0000
8,596.0000
Net Interest Income
-1,378.0000
-1,378.0000
-4,832.0000
-5,742.0000
-7,920.0000
EBIT
86,395.0000
86,395.0000
47,922.0000
79,880.7300
110,623.2190
EBITDA
86,395.0000
86,395.0000
47,922.0000
110,320.7430
140,967.8460
Reconciled Cost of Revenue
216,240.0000
216,240.0000
244,496.0000
185,948.5010
166,236.9600
Reconciled Depreciation
--
--
32,724.7140
30,440.0130
30,344.6270
Net Income from Continuing Operation Net Minority Interest
63,562.0000
63,562.0000
30,900.0000
55,547.2840
72,217.4100
Total Unusual Items Excluding Goodwill
--
--
3,309.0000
-3,760.0000
-270.0000
Total Unusual Items
--
--
3,309.0000
-3,760.0000
-270.0000
Normalized EBITDA
86,395.0000
86,395.0000
47,922.0000
114,080.7430
141,237.8460
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
-684.3200
-65.0700
9/30/2021 - 4/30/2024
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