174.00
+1.00
+(0.58%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
50,774,959
50,774,959
36,334,300
27,564,520
22,292,871
Cost of Revenue
46,279,910
46,279,910
33,189,353
24,415,928
20,122,006
Gross Profit
4,495,048
4,495,048
3,144,947
3,148,591
2,170,864
Operating Expense
4,234,798
4,234,798
3,220,277
2,944,539
2,608,422
Operating Income
260,250
260,250
-75,330
204,052
-437,558
Net Non Operating Interest Income Expense
-90,662
-90,662
-67,249
-57,696
-61,029
Pretax Income
445,640
445,640
-720,054
375,869
-364,573
Tax Provision
129,829
129,829
-19,935
114,997
-35,836
Net Income Common Stockholders
312,326
312,326
-704,780
254,298
-329,741
Diluted NI Available to Com Stockholders
312,326
312,326
-704,780
254,298
-329,741
Basic EPS
13.94
--
-31.46
11.35
-14.72
Diluted EPS
13.94
--
-31.46
11.35
-14.72
Basic Average Shares
22,404.78
--
22,404.98
22,405.04
22,405.06
Diluted Average Shares
22,404.78
--
22,404.98
22,405.04
22,405.06
Total Operating Income as Reported
260,250
260,250
-75,329
204,052
-437,557
Total Expenses
50,514,708
50,514,708
36,409,630
27,360,467
22,730,428
Net Income from Continuing & Discontinued Operation
312,326
312,326
-704,780
254,298
-329,741
Normalized Income
295,034.20
295,034.20
-33,498.88
178,065.59
-362,333.87
Interest Income
8,937
8,937
10,723
14,087
10,408
Interest Expense
99,599
99,599
77,972
71,783
71,437
Net Interest Income
-90,662
-90,662
-67,249
-57,696
-61,029
EBIT
545,239
545,239
-642,082
447,652
-293,136
EBITDA
1,286,502
1,286,502
274,585
1,319,832
611,378
Reconciled Cost of Revenue
46,279,910
46,279,910
33,189,353
24,415,928
20,122,006
Reconciled Depreciation
741,263
741,263
916,667
872,180
904,514
Net Income from Continuing Operation Net Minority Interest
312,326
312,326
-704,780
254,298
-329,741
Total Unusual Items Excluding Goodwill
24,389
24,389
-690,395
109,837
36,134
Total Unusual Items
24,389
24,389
-690,395
109,837
36,134
Normalized EBITDA
1,262,113
1,262,113
964,980
1,209,995
575,244
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
7,097.20
7,097.20
-19,113.88
33,604.59
3,541.13
3/31/2021 - 4/4/2000
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