3.3400
0.0000
(0.00%)
At close: January 22 at 4:38:48 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
329,167.3030
425,836.3030
431,635.4110
310,870.2490
220,345.9620
Cost of Revenue
223,987.3590
263,474.3590
263,303.5720
197,807.9450
142,782.3730
Gross Profit
105,179.9440
162,361.9440
168,331.8390
113,062.3040
77,563.5890
Operating Expense
77,312.4170
87,721.4170
78,069.6590
67,121.5400
49,281.6750
Operating Income
27,867.5270
74,640.5270
90,262.1800
45,940.7640
28,281.9140
Net Non Operating Interest Income Expense
-4,830.6640
-6,925.6640
-7,551.6380
-14,920.8810
-15,855.8650
Other Income Expense
5,673.0190
10,987.0190
2,342.5000
1,568.4820
812.5170
Pretax Income
28,709.8820
78,701.8820
85,053.0420
32,588.3650
13,238.5660
Tax Provision
5,783.0520
15,996.0520
17,114.4440
793.0660
114.7430
Net Income Common Stockholders
22,926.8300
62,705.8300
67,938.5980
31,795.2990
13,123.8230
Diluted NI Available to Com Stockholders
22,926.8300
62,705.8300
67,938.5980
31,795.2990
13,123.8230
Basic EPS
0.14
0.39
0.42
0.24
0.10
Diluted EPS
0.14
0.36
0.41
0.24
0.10
Basic Average Shares
163,182.5000
161,861.0000
159,995.0000
130,884.0000
129,145.6400
Diluted Average Shares
167,158.5000
174,711.0000
166,346.0000
130,884.0000
129,145.6400
Total Expenses
301,299.7760
351,195.7760
341,373.2310
264,929.4850
192,064.0480
Net Income from Continuing & Discontinued Operation
22,926.8300
62,705.8300
67,938.5980
31,795.2990
13,123.8230
Normalized Income
21,336.8634
56,303.9178
67,938.5980
31,795.2990
13,123.8230
Interest Expense
4,830.6640
6,925.6640
7,551.6380
14,920.8810
15,855.8650
Net Interest Income
-4,830.6640
-6,925.6640
-7,551.6380
-14,920.8810
-15,855.8650
EBIT
33,540.5460
85,627.5460
92,604.6800
47,509.2460
29,094.4310
EBITDA
75,038.7500
124,137.7500
126,516.3840
77,072.6200
59,875.2800
Reconciled Cost of Revenue
223,987.3590
263,474.3590
263,303.5720
197,807.9450
142,782.3730
Reconciled Depreciation
41,498.2040
38,510.2040
33,911.7040
29,563.3740
30,780.8490
Net Income from Continuing Operation Net Minority Interest
22,926.8300
62,705.8300
67,938.5980
31,795.2990
13,123.8230
Total Unusual Items Excluding Goodwill
1,991.0190
8,035.0190
--
--
--
Total Unusual Items
1,991.0190
8,035.0190
--
--
--
Normalized EBITDA
73,047.7310
116,102.7310
126,516.3840
77,072.6200
59,875.2800
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0000
0.0000
Tax Effect of Unusual Items
401.0524
1,633.1068
--
--
--
12/31/2020 - 9/30/2021
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