213.00
0.00
(0.00%)
As of April 15 at 12:27:35 PM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
5,763,531
5,763,531
5,039,822
4,190,195
2,435,927
Cost of Revenue
1,633,254
1,633,254
1,542,718
1,631,665
1,523,556
Gross Profit
4,130,277
4,130,277
3,497,104
2,558,530
912,371
Operating Expense
1,506,826
1,506,826
1,415,723
1,205,594
700,332
Operating Income
2,623,451
2,623,451
2,081,381
1,352,936
212,039
Net Non Operating Interest Income Expense
-141,704
-141,704
-106,533
-78,608
-15,574
Pretax Income
2,555,680
2,555,680
2,165,890
1,169,609
-722,341
Tax Provision
583,652
583,652
520,821
263,261
-217,350
Net Income Common Stockholders
1,934,224
1,934,224
1,630,814
901,499
-475,448
Diluted NI Available to Com Stockholders
1,934,224
1,934,224
1,630,814
901,499
-475,448
Basic EPS
12.89
12.89
10.87
6.01
-3.17
Diluted EPS
12.89
12.89
10.87
6.01
-3.17
Basic Average Shares
150,056.17
150,056.17
150,028.89
150,000
150,000
Diluted Average Shares
150,056.17
150,056.17
150,028.89
150,000
150,000
Total Operating Income as Reported
2,662,521
2,662,521
2,201,418
1,283,678
-151,780
Rent Expense Supplemental
--
--
2,044
1,608
1,411
Total Expenses
3,140,080
3,140,080
2,958,441
2,837,259
2,223,888
Net Income from Continuing & Discontinued Operation
1,934,224
1,934,224
1,630,814
901,499
-475,448
Normalized Income
1,916,042.19
1,916,042.19
1,493,825.81
964,587.19
107,587.40
Interest Income
7,761
7,761
8,647
73
282
Interest Expense
245,748
245,748
206,922
92,104
71,262
Net Interest Income
-141,704
-141,704
-106,533
-78,608
-15,574
EBIT
2,801,428
2,801,428
2,372,812
1,261,713
-651,079
EBITDA
3,649,239
3,649,239
3,194,004
2,056,888
145,540
Reconciled Cost of Revenue
1,633,254
1,633,254
1,542,718
1,631,665
1,523,556
Reconciled Depreciation
847,811
847,811
821,192
795,175
796,619
Net Income from Continuing Operation Net Minority Interest
1,934,224
1,934,224
1,630,814
901,499
-475,448
Total Unusual Items Excluding Goodwill
23,563
23,563
180,358
-81,413
-833,976
Total Unusual Items
23,563
23,563
180,358
-81,413
-833,976
Normalized EBITDA
3,625,676
3,625,676
3,013,646
2,138,301
979,516
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
5,381.19
5,381.19
43,369.81
-18,324.81
-250,940.60
12/31/2021 - 2/11/2015
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