520.00
+5.00
+(0.97%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
1/31/2024
1/31/2023
1/31/2022
1/31/2021
Total Revenue
15,726,291
16,729,291
18,222,306
14,423,708
11,588,490
Cost of Revenue
12,109,927
12,674,927
13,818,796
10,467,696
8,481,835
Gross Profit
3,617,363
4,054,363
4,403,509
3,956,012
3,106,655
Operating Expense
2,483,975
2,473,975
2,387,584
2,185,165
2,027,705
Operating Income
1,133,388
1,580,388
2,015,925
1,770,847
1,078,950
Net Non Operating Interest Income Expense
9,695
7,695
-41,001
-45,925
-48,539
Pretax Income
1,017,176
1,513,176
2,018,282
1,724,542
1,026,074
Tax Provision
365,830
411,830
378,488
233,799
299,219
Net Income Common Stockholders
650,345
1,101,345
1,639,794
1,490,743
726,854
Diluted NI Available to Com Stockholders
650,345
1,101,345
1,639,794
1,490,743
726,854
Basic EPS
79.82
--
201.13
182.85
89.15
Diluted EPS
79.82
--
201.13
182.85
89.15
Basic Average Shares
8,152.86
--
8,152.95
8,153
8,153
Diluted Average Shares
8,152.86
--
8,152.95
8,153
8,153
Total Operating Income as Reported
1,132,384
1,580,384
2,015,922
1,770,842
1,078,945
Total Expenses
14,593,902
15,148,902
16,206,380
12,652,861
10,509,540
Net Income from Continuing & Discontinued Operation
650,345
1,101,345
1,639,794
1,490,743
726,854
Normalized Income
798,848.60
1,268,720.21
1,661,276.27
1,521,221.46
779,214.85
Interest Income
56,628
53,628
9,024
9,191
9,068
Interest Expense
46,933
45,933
50,025
55,116
57,607
Net Interest Income
9,695
7,695
-41,001
-45,925
-48,539
EBIT
1,064,109
1,559,109
2,068,307
1,779,658
1,083,681
EBITDA
1,698,504
2,172,504
2,621,590
2,300,237
1,559,517
Reconciled Cost of Revenue
12,109,927
12,674,927
13,818,796
10,467,696
8,481,835
Reconciled Depreciation
634,395
613,395
553,283
520,579
475,836
Net Income from Continuing Operation Net Minority Interest
650,345
1,101,345
1,639,794
1,490,743
726,854
Total Unusual Items Excluding Goodwill
-231,911
-229,911
-26,456
-35,276
-73,956
Total Unusual Items
-231,911
-229,911
-26,456
-35,276
-73,956
Normalized EBITDA
1,930,415
2,402,415
2,648,046
2,335,513
1,633,473
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-83,407.40
-62,535.79
-4,973.73
-4,797.54
-21,595.15
1/31/2021 - 1/4/2001
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