1.7900
-0.0100
(-0.56%)
At close: 4:50:20 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,321,705.0000
1,306,096.0000
1,484,338.0000
1,126,844.0000
Cost of Revenue
1,097,507.0000
1,096,216.0000
1,223,243.0000
917,138.0000
Gross Profit
224,198.0000
209,880.0000
261,095.0000
209,706.0000
Operating Expense
81,800.0000
87,680.0000
76,430.0000
59,078.0000
Operating Income
142,398.0000
122,200.0000
184,665.0000
150,628.0000
Net Non Operating Interest Income Expense
-9,720.0000
-4,989.0000
-1,655.0000
-1,054.0000
Pretax Income
136,741.0000
122,346.0000
190,925.0000
155,816.0000
Tax Provision
30,809.0000
30,748.0000
40,588.0000
32,731.0000
Net Income Common Stockholders
106,186.0000
91,782.0000
150,337.0000
123,085.0000
Diluted NI Available to Com Stockholders
106,186.0000
91,782.0000
150,337.0000
123,085.0000
Basic EPS
0.11
0.09
0.15
0.12
Diluted EPS
0.11
0.09
0.15
0.12
Basic Average Shares
1,000,000.0000
1,000,000.0000
1,000,000.0000
1,000,000.0000
Diluted Average Shares
1,000,000.0000
1,000,000.0000
1,000,000.0000
1,000,000.0000
Total Operating Income as Reported
147,539.0000
127,504.0000
190,127.0000
155,631.0000
Total Expenses
1,179,307.0000
1,183,896.0000
1,299,673.0000
976,216.0000
Net Income from Continuing & Discontinued Operation
106,186.0000
91,782.0000
150,337.0000
123,085.0000
Normalized Income
106,103.1081
91,744.5660
150,462.9862
122,940.4413
Interest Income
2,399.0000
1,772.0000
932.0000
513.0000
Interest Expense
12,119.0000
6,761.0000
2,587.0000
1,567.0000
Net Interest Income
-9,720.0000
-4,989.0000
-1,655.0000
-1,054.0000
EBIT
148,860.0000
129,107.0000
193,512.0000
157,383.0000
EBITDA
179,484.0000
154,769.0000
213,826.0000
176,543.0000
Reconciled Cost of Revenue
1,097,507.0000
1,096,216.0000
1,223,243.0000
917,138.0000
Reconciled Depreciation
30,624.0000
25,662.0000
20,314.0000
19,160.0000
Net Income from Continuing Operation Net Minority Interest
106,186.0000
91,782.0000
150,337.0000
123,085.0000
Total Unusual Items Excluding Goodwill
107.0000
50.0000
-160.0000
183.0000
Total Unusual Items
107.0000
50.0000
-160.0000
183.0000
Normalized EBITDA
179,377.0000
154,719.0000
213,986.0000
176,360.0000
Tax Rate for Calcs
0.0002
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
24.1081
12.5660
-34.0138
38.4413
12/31/2021 - 12/12/2024
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