4.7200
+0.0400
+(0.85%)
At close: 4:05:14 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
5,901,887.9130
5,901,887.9130
5,100,610.0670
5,521,657.1810
4,988,800.6900
Cost of Revenue
5,488,784.5070
5,488,784.5070
4,698,511.6320
5,168,729.1670
4,609,985.7920
Gross Profit
413,103.4060
413,103.4060
402,098.4350
352,928.0140
378,814.8980
Operating Expense
167,872.5440
167,872.5440
158,641.8310
147,308.2640
146,422.8440
Operating Income
245,230.8620
245,230.8620
243,456.6040
205,619.7500
232,392.0540
Net Non Operating Interest Income Expense
-27,566.4790
-27,566.4790
-21,248.4460
-12,071.3850
-7,803.3710
Other Income Expense
20,012.5630
20,012.5630
10,692.4190
10,437.0850
11,130.5390
Pretax Income
237,676.9460
237,676.9460
232,900.5770
203,985.4500
235,719.2220
Tax Provision
46,979.4820
46,979.4820
46,613.8110
40,616.1910
46,590.5490
Net Income Common Stockholders
190,697.4640
190,697.4640
186,286.7660
163,369.2590
189,128.6730
Diluted NI Available to Com Stockholders
190,697.4640
190,697.4640
186,286.7660
163,369.2590
189,128.6730
Basic EPS
0.43
--
0.42
0.37
0.43
Diluted EPS
0.43
--
0.42
0.37
0.43
Basic Average Shares
440,000
--
440,000
440,000
440,000
Diluted Average Shares
440,000
--
440,000
440,000
440,000
Total Operating Income as Reported
265,243.4250
265,243.4250
254,149.0230
216,056.8350
243,522.5930
Total Expenses
5,656,657.0510
5,656,657.0510
4,857,153.4630
5,316,037.4310
4,756,408.6360
Net Income from Continuing & Discontinued Operation
190,697.4640
190,697.4640
186,286.7660
163,369.2590
189,128.6730
Normalized Income
190,697.4640
190,697.4640
186,286.7660
163,369.2590
189,128.6730
Interest Expense
27,566.4790
27,566.4790
21,248.4460
12,071.3850
7,803.3710
Net Interest Income
-27,566.4790
-27,566.4790
-21,248.4460
-12,071.3850
-7,803.3710
EBIT
265,243.4250
265,243.4250
254,149.0230
216,056.8350
243,522.5930
EBITDA
277,439.2700
277,439.2700
266,078.8150
228,705.5760
256,844.0760
Reconciled Cost of Revenue
5,488,784.5070
5,488,784.5070
4,698,511.6320
5,168,729.1670
4,609,985.7920
Reconciled Depreciation
12,195.8450
12,195.8450
11,929.7920
12,648.7410
13,321.4830
Net Income from Continuing Operation Net Minority Interest
190,697.4640
190,697.4640
186,286.7660
163,369.2590
189,128.6730
Normalized EBITDA
277,439.2700
277,439.2700
266,078.8150
228,705.5760
256,844.0760
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
12/31/2021 - 12/28/2007
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