1,268.00
0.00
(0.00%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
13,220,921
13,220,921
10,960,937
9,162,927
7,601,361
Cost of Revenue
3,496,689
3,496,689
2,649,834
2,095,510
1,692,877
Gross Profit
9,724,231
9,724,231
8,311,102
7,067,417
5,908,483
Operating Expense
7,117,320
7,117,320
5,846,076
5,096,173
4,964,518
Operating Income
2,606,911
2,606,911
2,465,026
1,971,244
943,965
Net Non Operating Interest Income Expense
-16,933
-16,933
-21,813
-29,121
-33,603
Pretax Income
2,566,987
2,566,987
2,462,363
1,945,232
894,522
Tax Provision
777,307
777,307
794,992
605,070
341,929
Net Income Common Stockholders
1,789,680
1,789,680
1,667,370
1,340,162
552,593
Diluted NI Available to Com Stockholders
1,789,680
1,789,680
1,667,370
1,340,162
552,593
Basic EPS
100.69
--
93.73
75.47
31.32
Diluted EPS
99.79
--
92.80
74.28
30.68
Basic Average Shares
17,774.64
--
17,789.27
17,756.85
17,639.35
Diluted Average Shares
17,934.46
--
17,967.35
18,040.82
18,011.51
Total Operating Income as Reported
2,606,910
2,606,910
2,465,026
1,971,243
943,965
Total Expenses
10,614,009
10,614,009
8,495,910
7,191,683
6,657,395
Net Income from Continuing & Discontinued Operation
1,789,680
1,789,680
1,667,370
1,340,162
552,593
Normalized Income
1,817,237.17
1,817,237.17
1,672,625.55
1,340,797.90
562,925.52
Interest Income
24
24
21
18
416
Interest Expense
15,650
15,650
20,214
27,384
32,443
Net Interest Income
-16,933
-16,933
-21,813
-29,121
-33,603
EBIT
2,582,637
2,582,637
2,482,577
1,972,616
926,965
EBITDA
2,772,055
2,772,055
2,666,057
2,147,760
1,094,574
Reconciled Cost of Revenue
3,496,689
3,496,689
2,649,834
2,095,510
1,692,877
Reconciled Depreciation
189,418
189,418
183,480
175,144
167,609
Net Income from Continuing Operation Net Minority Interest
1,789,680
1,789,680
1,667,370
1,340,162
552,593
Total Unusual Items Excluding Goodwill
-39,526
-39,526
-7,763
-923
-16,726
Total Unusual Items
-39,526
-39,526
-7,763
-923
-16,726
Normalized EBITDA
2,811,581
2,811,581
2,673,820
2,148,683
1,111,300
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-11,968.83
-11,968.83
-2,507.45
-287.10
-6,393.48
3/31/2021 - 6/22/2016
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