1,000.00
-10.00
(-0.99%)
At close: April 11 at 4:13:12 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,367,926,000
1,367,926,000
2,298,131,000
2,415,592,000
2,015,138,000
Cost of Revenue
742,939,000
742,939,000
1,136,012,000
1,395,090,000
1,205,168,000
Gross Profit
624,987,000
624,987,000
1,162,119,000
1,020,502,000
809,970,000
Operating Expense
396,940,000
396,940,000
468,044,000
406,338,000
354,064,000
Operating Income
228,047,000
228,047,000
694,075,000
614,164,000
455,906,000
Net Non Operating Interest Income Expense
28,679,000
28,679,000
41,554,000
28,644,000
17,191,000
Pretax Income
234,980,000
234,980,000
733,895,000
644,894,000
477,367,000
Tax Provision
56,340,000
56,340,000
138,155,000
121,652,000
96,375,000
Net Income Common Stockholders
178,507,000
178,507,000
595,629,000
523,086,000
380,808,000
Diluted NI Available to Com Stockholders
178,507,000
178,507,000
595,629,000
523,086,000
380,808,000
Basic EPS
155.54
59.50
198.54
174.36
126.94
Diluted EPS
155.54
59.50
198.54
174.36
126.94
Basic Average Shares
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
Diluted Average Shares
3,000,000
3,000,000
3,000,000
3,000,000
3,000,000
Total Operating Income as Reported
206,301,000
206,301,000
692,341,000
616,250,000
460,176,000
Total Expenses
1,139,879,000
1,139,879,000
1,604,056,000
1,801,428,000
1,559,232,000
Net Income from Continuing & Discontinued Operation
178,507,000
178,507,000
595,629,000
523,086,000
380,808,000
Normalized Income
197,598,779.39
197,598,779.39
593,753,043.44
521,232,039.55
377,400,064.72
Interest Income
28,914,000
28,914,000
41,834,000
28,708,000
17,321,000
Interest Expense
235,000
235,000
280,000
64,000
130,000
Net Interest Income
28,679,000
28,679,000
41,554,000
28,644,000
17,191,000
EBIT
235,215,000
235,215,000
734,175,000
644,958,000
477,497,000
EBITDA
253,656,000
253,656,000
749,050,000
653,573,000
483,144,000
Reconciled Cost of Revenue
742,939,000
742,939,000
1,136,012,000
1,395,090,000
1,205,168,000
Reconciled Depreciation
18,441,000
18,441,000
14,875,000
8,615,000
5,647,000
Net Income from Continuing Operation Net Minority Interest
178,507,000
178,507,000
595,629,000
523,086,000
380,808,000
Total Unusual Items Excluding Goodwill
-25,113,000
-25,113,000
2,311,000
2,285,000
4,270,000
Total Unusual Items
-25,113,000
-25,113,000
2,311,000
2,285,000
4,270,000
Normalized EBITDA
278,769,000
278,769,000
746,739,000
651,288,000
478,874,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-6,021,220.61
-6,021,220.61
435,043.44
431,039.55
862,064.72
12/31/2021 - 5/28/2007
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