27.10
+7.60
+(38.97%)
As of April 4 at 4:00:00 PM EDT. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
13,987,000
13,987,000
12,468,908
11,432,995
7,540,526
Cost of Revenue
--
--
1,022,002
955,020
2,226,856
Gross Profit
--
--
11,446,906
10,477,975
5,313,670
Operating Expense
11,587,200
11,587,200
9,049,934
7,712,382
5,077,482
Operating Income
2,399,800
2,399,800
2,396,972
2,765,593
236,188
Net Non Operating Interest Income Expense
-211,300
-211,300
-390,123
-399,866
-439,194
Pretax Income
2,092,500
2,092,500
2,037,046
2,459,576
915,817
Tax Provision
445,400
445,400
457,788
757,529
482,203
Net Income Common Stockholders
1,140,400
1,140,400
1,037,794
397,307
-106,563
Diluted NI Available to Com Stockholders
1,140,400
1,140,400
1,037,794
397,307
-106,563
Basic EPS
27.50
26.80
24.40
9.30
-2.50
Diluted EPS
27.50
26.80
24.40
9.30
-2.50
Basic Average Shares
42,531.89
42,531.89
42,531.89
42,531.89
42,531.89
Diluted Average Shares
42,531.89
42,531.89
42,531.89
42,531.89
42,531.89
Total Operating Income as Reported
2,324,200
2,324,200
3,557,045
3,854,388
1,004,324
Total Expenses
11,587,200
11,587,200
10,071,936
8,667,402
7,304,338
Net Income from Continuing & Discontinued Operation
1,140,400
1,140,400
1,037,794
397,307
-106,563
Normalized Income
1,200,222.99
1,200,222.99
1,137,209.68
427,175.72
-290,984.64
Interest Income
905,000
905,000
263,832
72,426
17,602
Interest Expense
1,116,300
1,116,300
592,134
440,385
433,103
Net Interest Income
-211,300
-211,300
-390,123
-399,866
-439,194
EBIT
3,208,800
3,208,800
2,629,180
2,899,961
1,348,920
EBITDA
4,421,700
4,421,700
3,699,186
3,988,023
2,281,128
Reconciled Cost of Revenue
--
--
1,022,002
955,020
2,226,856
Reconciled Depreciation
1,212,900
1,212,900
1,070,006
1,088,062
932,208
Net Income from Continuing Operation Net Minority Interest
1,140,400
1,140,400
1,037,794
397,307
-106,563
Total Unusual Items Excluding Goodwill
-76,000
-76,000
-127,456
-43,288
236,438
Total Unusual Items
-76,000
-76,000
-127,456
-43,288
236,438
Normalized EBITDA
4,497,700
4,497,700
3,826,642
4,031,311
2,044,690
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-16,177.01
-16,177.01
-28,040.32
-13,419.28
52,016.36
12/31/2021 - 5/22/2018
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