1,773.00
+76.00
+(4.48%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
5,130,876
5,130,876
2,482,032
1,071,926
660,569
Cost of Revenue
2,289,685
2,289,685
1,011,513
444,354
254,789
Gross Profit
2,841,190
2,841,190
1,470,519
627,572
405,780
Operating Expense
1,408,769
1,408,769
825,979
496,442
245,380
Operating Income
1,432,421
1,432,421
644,540
131,130
160,400
Net Non Operating Interest Income Expense
-109,834
-109,834
-39,761
-7,218
-3,805
Pretax Income
1,322,587
1,322,587
604,779
123,911
149,778
Tax Provision
388,558
388,558
125,550
54,563
-2,529
Net Income Common Stockholders
905,735
905,735
479,704
69,347
152,307
Diluted NI Available to Com Stockholders
905,735
905,735
479,704
69,347
152,307
Basic EPS
77.94
--
46.47
8.37
19.64
Diluted EPS
71.94
--
44.44
7.75
17.99
Basic Average Shares
11,620.93
--
10,322.93
8,287.22
7,755.47
Diluted Average Shares
12,590.15
--
10,794.42
8,942.23
8,466.20
Total Operating Income as Reported
1,432,421
1,432,421
644,539
131,129
160,400
Total Expenses
3,698,454
3,698,454
1,837,492
940,796
500,169
Net Income from Continuing & Discontinued Operation
905,735
905,735
479,704
69,347
152,307
Normalized Income
905,735
905,735
479,704
69,347
152,090.53
Interest Income
5,503
5,503
1,734
4,473
3
Interest Expense
115,337
115,337
41,495
11,691
3,399
Net Interest Income
-109,834
-109,834
-39,761
-7,218
-3,805
EBIT
1,437,924
1,437,924
646,274
135,602
153,177
EBITDA
1,527,224
1,527,224
719,135
169,885
156,466
Reconciled Cost of Revenue
2,289,685
2,289,685
1,011,513
444,354
254,789
Reconciled Depreciation
89,300
89,300
72,861
34,283
3,289
Net Income from Continuing Operation Net Minority Interest
905,735
905,735
479,704
69,347
152,307
Total Unusual Items Excluding Goodwill
--
--
--
-5,346
312
Total Unusual Items
--
--
--
-5,346
312
Normalized EBITDA
1,527,224
1,527,224
719,135
169,885
156,154
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
--
--
--
--
95.53
12/31/2021 - 12/27/2021
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