37,500.00
+50.00
+(0.13%)
At close: 11:05:01 AM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
8,219,620,812.27
8,219,620,812.27
7,754,352,899.16
8,401,769,059.66
6,950,539,185.08
Cost of Revenue
6,033,996,419.90
6,033,996,419.90
5,839,789,214.57
--
5,254,288,802.69
Gross Profit
2,185,624,392.37
2,185,624,392.37
1,914,563,684.59
2,316,282,412.51
1,696,250,382.39
Operating Expense
1,873,968,224.01
1,873,968,224.01
1,696,403,989.76
1,832,321,838.33
1,417,118,097.43
Operating Income
311,656,168.36
311,656,168.36
218,159,694.83
483,960,574.18
279,132,284.96
Net Non Operating Interest Income Expense
170,690,508.49
170,690,508.49
223,872,098.24
--
107,967,428.31
Pretax Income
518,620,224.90
518,620,224.90
464,335,913.86
635,824,313.74
411,568,615.87
Tax Provision
115,781,531.35
115,781,531.35
109,651,078.70
--
87,395,795.98
Net Income Common Stockholders
382,291,346.11
382,291,346.11
330,607,119.99
421,698,760.35
301,007,900.76
Diluted NI Available to Com Stockholders
382,291,346.11
382,291,346.11
330,607,119.99
421,698,760.35
301,007,900.76
Basic EPS
1.65k
--
1.43k
1.82k
1.30k
Diluted EPS
1.65k
--
1.43k
1.82k
1.30k
Basic Average Shares
231,800
--
231,800
--
231,800
Diluted Average Shares
231,800
--
231,800
--
231,800
Total Operating Income as Reported
491,172,168.06
491,172,168.06
443,845,891.41
615,372,133.48
385,091,154.96
Rent Expense Supplemental
33,972,599.20
33,972,599.20
33,993,907.09
--
37,664,042.43
Total Expenses
7,907,964,643.92
7,907,964,643.92
7,536,193,204.33
7,917,808,485.47
6,671,406,900.12
Net Income from Continuing & Discontinued Operation
382,291,346.11
382,291,346.11
336,125,947.75
464,709,725.38
304,452,246.62
Normalized Income
381,054,305.51
381,054,305.51
334,137,425.11
459,909,909.39
301,449,707.36
Interest Income
173,634,619.57
173,634,619.57
229,291,323.06
--
121,006,445.39
Interest Expense
2,944,311.07
2,944,311.07
5,738,294.77
--
13,076,139.19
Net Interest Income
170,690,508.49
170,690,508.49
223,872,098.24
--
107,967,428.31
EBIT
521,564,535.98
521,564,535.98
470,074,208.63
644,564,963.56
424,644,755.06
EBITDA
904,676,251.45
904,676,251.45
885,884,336.40
1,087,296,717.45
889,186,792.31
Reconciled Cost of Revenue
6,033,996,419.90
6,033,996,419.90
5,839,789,214.57
--
5,254,288,802.69
Reconciled Depreciation
383,111,715.48
383,111,715.48
415,810,127.76
--
464,542,037.25
Net Income from Continuing Operation Net Minority Interest
382,291,346.11
382,291,346.11
336,125,947.75
464,709,725.38
304,452,246.62
Total Unusual Items Excluding Goodwill
1,592,583.54
1,592,583.54
2,603,275.88
--
3,812,012.76
Total Unusual Items
1,592,583.54
1,592,583.54
2,603,275.88
--
3,812,012.76
Normalized EBITDA
903,083,667.91
903,083,667.91
883,281,060.52
1,081,267,745.22
885,374,779.56
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
355,542.94
355,542.94
614,753.24
1,229,156.24
809,473.50
12/31/2021 - 7/17/2023
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