0.7410
0.0000
(0.00%)
At close: April 18 at 4:00:00 PM EDT
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
29,141,682
29,141,682
24,806,636
20,325,043
17,086,471
Cost of Revenue
22,624,133
22,624,133
18,989,548
16,063,751
12,626,320
Gross Profit
6,517,549
6,517,549
5,817,088
4,261,292
4,460,151
Operating Expense
3,805,433
3,805,433
3,536,993
2,686,312
2,582,573
Operating Income
2,712,116
2,712,116
2,280,095
1,574,980
1,877,578
Net Non Operating Interest Income Expense
-1,643,052
-1,643,052
-1,424,268
-918,784
-602,118
Pretax Income
953,483
953,483
859,576
744,381
1,281,868
Tax Provision
293,744
293,744
220,867
238,317
432,114
Net Income Common Stockholders
678,503
678,503
640,905
506,064
849,754
Diluted NI Available to Com Stockholders
678,503
678,503
640,905
506,064
849,754
Basic EPS
1.20
1.20
1.14
0.96
1.59
Diluted EPS
1.20
1.20
1.14
0.96
1.59
Basic Average Shares
566,750.8520
566,750.8520
564,534.4950
529,439.7960
534,129.4900
Diluted Average Shares
566,750.8520
566,750.8520
564,534.4950
529,439.7960
534,129.4900
Total Operating Income as Reported
2,464,212
2,464,212
2,310,467
1,684,646
1,900,157
Rent Expense Supplemental
438,560
438,560
275,947
47,009
42,015
Total Expenses
26,429,566
26,429,566
22,526,541
18,750,063
15,208,893
Net Income from Continuing & Discontinued Operation
678,503
678,503
640,905
506,064
849,754
Normalized Income
846,362.7833
846,362.7833
654,430.1631
493,545.8800
869,719.3092
Interest Income
74,007
74,007
74,849
35,201
22,194
Interest Expense
1,688,539
1,688,539
1,464,201
899,290
579,024
Net Interest Income
-1,643,052
-1,643,052
-1,424,268
-918,784
-602,118
EBIT
2,642,022
2,642,022
2,323,777
1,643,671
1,860,892
EBITDA
5,154,051
5,154,051
4,562,632
3,558,164
3,363,989
Reconciled Cost of Revenue
22,624,133
22,624,133
18,989,548
16,063,751
12,626,320
Reconciled Depreciation
2,512,029
2,512,029
2,238,855
1,914,493
1,503,097
Net Income from Continuing Operation Net Minority Interest
678,503
678,503
640,905
506,064
849,754
Total Unusual Items Excluding Goodwill
-242,607
-242,607
-18,201
18,409
-30,118
Total Unusual Items
-242,607
-242,607
-18,201
18,409
-30,118
Normalized EBITDA
5,396,658
5,396,658
4,580,833
3,539,755
3,394,107
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-74,747.2167
-74,747.2167
-4,675.8369
5,890.8800
-10,152.6908
12/31/2021 - 1/14/2020
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