290.00
+4.00
+(1.38%)
As of 9:48:39 AM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,601,612,576
1,601,612,576
1,559,006,237
1,310,515,929
1,293,084,403
Cost of Revenue
589,512,939
589,512,939
496,721,512
389,996,867
525,642,435
Gross Profit
1,012,099,637
1,012,099,637
1,062,284,725
920,519,062
767,441,968
Operating Expense
192,541,254
192,541,254
208,071,174
221,043,350
148,116,582
Operating Income
819,558,383
819,558,383
854,213,551
699,475,712
619,325,386
Net Non Operating Interest Income Expense
-2,896,366
-2,896,366
-4,954,001
-6,074,599
-7,638,610
Pretax Income
273,717,125
273,717,125
1,035,010,028
399,500,714
39,694,721
Tax Provision
58,916,064
58,916,064
220,004,635
88,778,522
-6,611,379
Net Income Common Stockholders
214,801,061
214,801,061
815,005,393
310,722,192
46,306,100
Diluted NI Available to Com Stockholders
214,801,061
214,801,061
815,005,393
310,722,192
46,306,100
Basic EPS
53.91
--
204.54
77.98
11.62
Diluted EPS
53.91
--
204.54
77.98
11.62
Basic Average Shares
3,984,520.46
--
3,984,520.46
3,984,520.46
3,984,520.46
Diluted Average Shares
3,984,520.46
--
3,984,520.46
3,984,520.46
3,984,520.46
Rent Expense Supplemental
1,928,385
1,928,385
2,515,346
2,129,852
7,220,951
Total Expenses
782,054,193
782,054,193
704,792,686
611,040,217
673,759,017
Net Income from Continuing & Discontinued Operation
214,801,061
214,801,061
815,005,393
310,722,192
46,306,100
Normalized Income
636,722,526.74
636,722,526.74
665,558,435.08
538,486,632.67
490,014,752.66
Net Interest Income
-2,896,366
-2,896,366
-4,954,001
-6,074,599
-7,638,610
EBIT
819,558,383
819,558,383
854,213,551
699,475,712
619,325,386
EBITDA
869,359,208
869,359,208
898,437,996
741,686,758
662,290,575
Reconciled Cost of Revenue
589,512,939
589,512,939
496,721,512
389,996,867
525,642,435
Reconciled Depreciation
49,800,825
49,800,825
44,224,445
42,211,046
42,965,189
Net Income from Continuing Operation Net Minority Interest
214,801,061
214,801,061
815,005,393
310,722,192
46,306,100
Total Unusual Items Excluding Goodwill
-537,646,928
-537,646,928
189,789,051
-292,840,547
-568,857,247
Total Unusual Items
-537,646,928
-537,646,928
189,789,051
-292,840,547
-568,857,247
Normalized EBITDA
1,407,006,136
1,407,006,136
708,648,945
1,034,527,305
1,231,147,822
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-115,725,462.26
-115,725,462.26
40,342,093.08
-65,076,106.33
-125,148,594.34
12/31/2021 - 7/2/2003
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