0.950
0.000
(0.00%)
At close: January 28 at 12:08:04 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,211,993.000
3,211,993.000
2,675,166.000
3,173,027.000
2,797,923.000
Cost of Revenue
842,637.000
842,637.000
732,817.000
878,279.000
821,648.000
Gross Profit
2,369,356.000
2,369,356.000
1,942,349.000
2,294,748.000
1,976,275.000
Operating Expense
2,171,417.000
2,171,417.000
1,883,133.000
2,063,809.000
1,732,171.000
Operating Income
197,939.000
197,939.000
59,216.000
230,939.000
244,104.000
Net Non Operating Interest Income Expense
-49,294.000
-49,294.000
-47,212.000
-52,834.000
-56,385.000
Pretax Income
115,958.000
115,958.000
-43,460.000
128,304.000
121,301.000
Tax Provision
22,108.000
22,108.000
-386.000
32,949.000
3,539.000
Net Income Common Stockholders
93,836.000
93,836.000
-43,153.000
99,716.000
118,959.000
Diluted NI Available to Com Stockholders
93,836.000
93,836.000
-43,153.000
99,716.000
118,959.000
Basic EPS
0.05
0.09
-0.04
0.10
0.12
Diluted EPS
0.05
0.09
-0.04
0.10
0.12
Basic Average Shares
1,005,347.500
1,005,399.000
1,004,446.000
1,002,704.000
1,000,762.000
Diluted Average Shares
1,005,347.500
1,005,399.000
1,004,446.000
1,002,704.000
1,000,762.000
Rent Expense Supplemental
131,763.000
--
--
--
--
Total Expenses
3,014,054.000
3,014,054.000
2,615,950.000
2,942,088.000
2,553,819.000
Net Income from Continuing & Discontinued Operation
93,836.000
93,836.000
-43,153.000
99,716.000
118,959.000
Normalized Income
125,050.809
125,050.809
21,560.085
146,412.064
194,160.037
Interest Income
5,906.000
5,906.000
2,282.000
2,110.000
7,524.000
Interest Expense
30,019.000
30,019.000
29,444.000
34,855.000
46,670.000
Net Interest Income
-49,294.000
-49,294.000
-47,212.000
-52,834.000
-56,385.000
EBIT
145,977.000
145,977.000
-14,016.000
163,159.000
167,971.000
EBITDA
763,931.000
763,931.000
566,270.000
774,616.000
761,163.000
Reconciled Cost of Revenue
842,637.000
842,637.000
732,817.000
878,279.000
821,648.000
Reconciled Depreciation
533,255.000
533,255.000
530,920.000
574,578.000
564,433.000
Net Income from Continuing Operation Net Minority Interest
93,836.000
93,836.000
-43,153.000
99,716.000
118,959.000
Total Unusual Items Excluding Goodwill
-38,568.000
-38,568.000
-65,293.000
-62,848.000
-77,447.000
Total Unusual Items
-38,568.000
-38,568.000
-65,293.000
-62,848.000
-77,447.000
Normalized EBITDA
802,499.000
802,499.000
631,563.000
837,464.000
838,610.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
-7,353.191
-7,353.191
-579.915
-16,151.936
-2,245.963
12/31/2020 - 6/13/2019
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.
UpgradeRelated Tickers
AJN.SG Ajisen (China) Holdings Ltd
0.1020
+5.15%
1181.HK TANG PALACE
0.218
-0.46%
HFG.SG HelloFresh SE
10.63
-1.57%
1978.HK LH Group Limited
0.470
0.00%
MEX.L Tortilla Mexican Grill plc
49.50
+1.02%
9922.HK Jiumaojiu International Holdings Limited
2.620
-1.13%
2217.HK Tam Jai International Co. Limited
0.890
-1.11%
0341.HK CAFE DE CORAL H
7.580
-0.26%
DOM.L Domino's Pizza Group plc
300.40
-0.79%
6862.HK Haidilao International Holding Ltd.
14.500
+0.97%