76.20
+6.90
+(9.96%)
At close: 1:08:02 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,678,183
3,678,183
3,051,803
3,762,421
3,658,704
Cost of Revenue
2,792,789
2,792,789
2,429,143
3,023,194
3,000,362
Gross Profit
885,394
885,394
622,660
739,227
658,342
Operating Expense
731,600
731,600
649,515
631,180
473,779
Operating Income
153,794
153,794
-26,855
108,047
184,563
Net Non Operating Interest Income Expense
-8,569
-8,569
-5,214
-7,242
-3,369
Pretax Income
192,303
192,303
-6,123
128,623
190,993
Tax Provision
46,116
46,116
10,957
31,049
41,142
Net Income Common Stockholders
67,390
67,390
-20,946
78,953
147,895
Diluted NI Available to Com Stockholders
67,390
67,390
-20,946
78,953
147,895
Basic EPS
0.60
--
-0.19
0.70
1.32
Diluted EPS
0.60
--
-0.19
0.70
1.32
Basic Average Shares
112,316.67
--
110,242.11
112,250
112,250
Diluted Average Shares
112,316.67
--
110,242.11
112,333
112,390
Total Expenses
3,524,389
3,524,389
3,078,658
3,654,374
3,474,141
Net Income from Continuing & Discontinued Operation
67,390
67,390
-20,946
78,953
147,895
Normalized Income
65,897.75
65,897.75
-31,651.60
88,299.77
143,612.71
Interest Income
5,193
5,193
1,996
1,601
1,253
Interest Expense
13,762
13,762
7,210
8,843
4,622
Net Interest Income
-8,569
-8,569
-5,214
-7,242
-3,369
EBIT
206,065
206,065
1,087
137,466
195,615
EBITDA
304,858
304,858
56,851
188,695
239,902
Reconciled Cost of Revenue
2,792,789
2,792,789
2,429,143
3,023,194
3,000,362
Reconciled Depreciation
98,793
98,793
55,764
51,229
44,287
Net Income from Continuing Operation Net Minority Interest
67,390
67,390
-20,946
78,953
147,895
Total Unusual Items Excluding Goodwill
1,963
1,963
13,382
-12,321
5,458
Total Unusual Items
1,963
1,963
13,382
-12,321
5,458
Normalized EBITDA
302,895
302,895
43,469
201,016
234,444
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
470.75
470.75
2,676.40
-2,974.23
1,175.71
12/31/2021 - 12/31/2007
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