7.59
0.00
(0.00%)
At close: April 18 at 3:00:02 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
905,125.54
905,125.54
817,697.73
653,342.93
435,978.17
Cost of Revenue
541,524.53
541,524.53
536,648.77
437,648.63
313,415.71
Gross Profit
363,601.01
363,601.01
281,048.96
215,694.30
122,562.46
Operating Expense
150,260.11
150,260.11
152,515.25
116,202.94
98,121.41
Operating Income
213,340.90
213,340.90
128,533.71
99,491.36
24,441.05
Net Non Operating Interest Income Expense
-10,226.29
-10,226.29
-10,789
-3,671.11
-1,204.01
Pretax Income
195,567.26
195,567.26
114,606.43
37,153.42
172,071.76
Tax Provision
25,908.48
25,908.48
12,325.07
4,378.79
24,485.95
Net Income Common Stockholders
160,015.81
160,015.81
100,152.35
37,777.81
137,576.20
Basic EPS
0.38
--
0.24
0.09
0.33
Diluted EPS
0.38
--
0.24
0.09
0.33
Basic Average Shares
419,768.66
--
415,225.35
414,685.07
416,897.57
Diluted Average Shares
425,800.47
--
418,522.16
414,685.07
416,897.57
Total Operating Income as Reported
196,121.50
196,121.50
114,995.01
36,834.88
171,778.57
Total Expenses
691,784.64
691,784.64
689,164.02
553,851.57
411,537.12
Net Income from Continuing & Discontinued Operation
160,015.81
160,015.81
100,152.35
37,777.81
137,576.20
Normalized Income
195,093.86
195,093.86
104,899.90
105,655.90
122,230.16
Interest Income
1,476.69
1,476.69
1,810.63
2,498.56
4,762.31
Interest Expense
11,610.29
11,610.29
12,420.67
6,028.64
5,773.39
Net Interest Income
-10,226.29
-10,226.29
-10,789
-3,671.11
-1,204.01
EBIT
207,177.56
207,177.56
127,027.10
43,182.06
177,845.15
EBITDA
261,701.24
261,701.24
175,307.05
86,592.77
222,096.42
Reconciled Cost of Revenue
541,524.53
541,524.53
536,648.77
437,648.63
313,415.71
Reconciled Depreciation
54,523.68
54,523.68
48,279.95
43,410.71
44,251.28
Net Income from Continuing Operation Net Minority Interest
160,015.81
160,015.81
100,152.35
37,777.81
137,576.20
Total Unusual Items Excluding Goodwill
-40,434.79
-40,434.79
-5,319.64
-76,946.81
17,892.10
Total Unusual Items
-40,434.79
-40,434.79
-5,319.64
-76,946.81
17,892.10
Normalized EBITDA
302,136.03
302,136.03
180,626.68
163,539.58
204,204.32
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-5,356.74
-5,356.74
-572.09
-9,068.72
2,546.06
12/31/2021 - 12/26/2016
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