47.45
+1.02
+(2.20%)
At close: 3:00:01 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,123,491.56
2,515,595.94
1,576,738.06
1,039,947.27
702,541.46
Cost of Revenue
1,637,147.51
1,299,725.12
806,315.57
525,359.66
318,863.72
Gross Profit
1,486,344.04
1,215,870.82
770,422.49
514,587.62
383,677.75
Operating Expense
833,784.72
689,428.91
430,868.92
286,323.92
207,377.31
Operating Income
652,559.33
526,441.91
339,553.57
228,263.69
176,300.44
Net Non Operating Interest Income Expense
8,374.42
35,313.82
31,563.84
8,867.40
363.12
Pretax Income
589,114.03
525,754.97
320,165.77
261,775.68
164,975.20
Tax Provision
44,188.79
43,869.15
16,726.75
19,501.72
13,368.81
Net Income Common Stockholders
385,109.30
342,549.37
242,776.34
220,305.67
147,454.35
Basic EPS
0.71
0.63
0.47
0.45
0.35
Diluted EPS
0.71
0.63
0.47
0.45
0.35
Basic Average Shares
542,991.80
542,977.19
516,766.78
489,100.63
419,696.67
Diluted Average Shares
542,991.80
542,977.19
516,766.78
489,100.63
419,696.67
Total Operating Income as Reported
503,681.15
442,788.93
285,806.69
203,275.27
150,844.18
Rent Expense Supplemental
--
6,844.76
4,805.78
2,933.91
4,293.11
Total Expenses
2,470,932.23
1,989,154.03
1,237,184.49
811,683.58
526,241.03
Net Income from Continuing & Discontinued Operation
385,109.30
342,549.37
242,776.34
220,305.67
147,454.35
Normalized Income
516,524.07
435,049.54
318,709.00
255,451.81
175,035.03
Interest Income
28,075.95
42,921.54
33,573.13
10,901.95
3,119.78
Interest Expense
17,865.48
7,279.25
1,686.04
1,828.57
2,551.36
Net Interest Income
8,374.42
35,313.82
31,563.84
8,867.40
363.12
EBIT
606,979.51
533,034.22
321,851.81
263,604.25
167,526.56
EBITDA
606,979.51
631,438.34
373,288.53
291,320.45
182,790.91
Reconciled Cost of Revenue
1,637,147.51
1,299,725.12
806,315.57
525,359.66
318,863.72
Reconciled Depreciation
11,703.37
98,404.12
51,436.72
27,716.20
15,264.35
Net Income from Continuing Operation Net Minority Interest
385,109.30
342,549.37
242,776.34
220,305.67
147,454.35
Total Unusual Items Excluding Goodwill
-142,071.39
-100,921.06
-80,118.37
-37,975.21
-30,012.77
Total Unusual Items
-142,071.39
-100,921.06
-80,118.37
-37,975.21
-30,012.77
Normalized EBITDA
749,050.89
732,359.40
453,406.90
329,295.66
212,803.68
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-10,656.62
-8,420.88
-4,185.71
-2,829.07
-2,432.09
12/31/2020 - 7/8/2020
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
HLLPF Hello Pal International Inc.
0.0001
-90.00%
VU.PA VusionGroup
165.80
-4.60%
DIDIY DiDi Global Inc.
4.5100
-0.66%
PUBM PubMatic, Inc.
13.90
-1.38%
ESTC Elastic N.V.
95.25
-2.28%
SAP SAP SE
248.85
-1.07%
FSLY Fastly, Inc.
8.74
-2.73%
DOCU DocuSign, Inc.
89.97
-0.50%
DDOG Datadog, Inc.
136.90
-2.51%
TTD The Trade Desk, Inc.
117.69
-0.94%