0.320
0.000
(0.00%)
At close: January 20 at 3:54:06 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
556,204.000
556,204.000
516,276.000
499,621.000
449,350.000
Cost of Revenue
379,704.000
379,704.000
319,436.000
298,007.000
240,333.000
Gross Profit
176,500.000
176,500.000
196,840.000
201,614.000
209,017.000
Operating Expense
100,754.000
100,754.000
87,665.000
102,867.000
77,586.000
Operating Income
75,746.000
75,746.000
109,175.000
98,747.000
131,431.000
Net Non Operating Interest Income Expense
-2,519.000
-2,519.000
-5,392.000
-13,524.000
-13,626.000
Pretax Income
110,146.000
110,146.000
148,267.000
157,411.000
175,490.000
Tax Provision
-2,383.000
-2,383.000
5,615.000
3,473.000
4,989.000
Net Income Common Stockholders
112,401.000
112,401.000
142,608.000
153,938.000
170,501.000
Diluted NI Available to Com Stockholders
112,401.000
112,401.000
142,608.000
153,938.000
170,501.000
Basic EPS
0.08
--
0.11
0.13
0.13
Diluted EPS
0.08
--
0.11
0.13
0.13
Basic Average Shares
1,334,000.000
--
1,334,000.000
1,156,476.712
1,334,000.000
Diluted Average Shares
1,334,000.000
--
1,334,000.000
1,156,476.712
1,334,000.000
Rent Expense Supplemental
2,411.000
--
--
--
3,055.000
Total Expenses
480,458.000
480,458.000
407,101.000
400,874.000
317,919.000
Net Income from Continuing & Discontinued Operation
112,401.000
112,401.000
142,608.000
153,938.000
170,501.000
Normalized Income
111,223.500
111,223.500
138,555.512
133,407.824
165,571.988
Interest Income
9,412.000
9,412.000
8,584.000
4,236.000
1,599.000
Interest Expense
11,931.000
11,931.000
13,976.000
17,760.000
15,225.000
Net Interest Income
-2,519.000
-2,519.000
-5,392.000
-13,524.000
-13,626.000
EBIT
122,077.000
122,077.000
162,243.000
175,171.000
190,715.000
EBITDA
221,528.000
221,528.000
248,634.000
260,434.000
267,204.000
Reconciled Cost of Revenue
379,704.000
379,704.000
319,436.000
298,007.000
240,333.000
Reconciled Depreciation
99,451.000
99,451.000
86,391.000
85,263.000
76,489.000
Net Income from Continuing Operation Net Minority Interest
112,401.000
112,401.000
142,608.000
153,938.000
170,501.000
Total Unusual Items Excluding Goodwill
1,570.000
1,570.000
4,212.000
20,992.000
5,071.000
Total Unusual Items
1,570.000
1,570.000
4,212.000
20,992.000
5,071.000
Normalized EBITDA
219,958.000
219,958.000
244,422.000
239,442.000
262,133.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
392.500
392.500
159.512
461.824
141.988
12/31/2020 - 7/13/2021
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