382.00
0.00
(0.00%)
At close: April 17 at 4:00:02 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,349,453,689.71
2,764,212,244.71
2,221,091,331.88
1,761,740,449.03
1,968,859,464.81
Cost of Revenue
2,893,308,515.28
2,435,455,104.28
2,024,467,984.46
1,585,775,254.92
1,881,025,626.89
Gross Profit
456,145,174.43
328,757,140.43
196,623,347.43
175,965,194.10
87,833,837.92
Operating Expense
201,554,636.21
173,750,601.21
120,227,731.14
73,247,942.82
134,875,023.05
Operating Income
254,590,538.22
155,006,539.22
76,395,616.28
102,717,251.29
-47,041,185.13
Net Non Operating Interest Income Expense
8,492,911.87
4,958,178.87
4,688,365.30
5,661,506.34
-2,188,286.32
Pretax Income
234,327,878.22
138,551,551.22
86,733,179.89
108,753,123.50
-57,059,161.52
Tax Provision
39,182,451.35
23,977,836.35
26,771,513.20
15,381,684.40
16,635,394.39
Net Income Common Stockholders
207,583,412.03
125,302,243.03
64,947,090.37
93,738,322.61
-56,914,203.87
Diluted NI Available to Com Stockholders
207,583,412.03
125,302,243.03
64,947,090.37
93,738,322.61
-56,914,203.87
Basic EPS
51.54
31.00
16.00
23.00
-14.00
Diluted EPS
51.54
31.00
16.00
23.00
-14.00
Basic Average Shares
4,007,235.11
4,007,235.11
4,007,235.11
4,007,235.11
4,007,235.11
Diluted Average Shares
4,007,235.11
4,007,235.11
4,007,235.11
4,007,235.11
4,007,235.11
Total Expenses
3,094,863,151.49
2,609,205,705.49
2,144,695,715.60
1,659,023,197.74
2,015,900,649.94
Net Income from Continuing & Discontinued Operation
207,583,412.03
125,302,243.03
64,947,090.37
93,738,322.61
-56,914,203.87
Normalized Income
224,560,764.04
142,186,082.36
64,925,629.86
93,409,043.91
-59,035,519.41
Interest Income
9,899,670.26
8,359,705.26
8,860,267.55
9,142,892.26
9,228,258.41
Interest Expense
-404,433.01
407,240.99
322,836.89
722,001.70
3,596,585.32
Net Interest Income
8,492,911.87
4,958,178.87
4,688,365.30
5,661,506.34
-2,188,286.32
EBIT
233,923,445.21
138,958,792.21
87,056,016.78
109,475,125.21
-53,462,576.20
EBITDA
246,220,946.50
148,967,613.50
88,528,849.56
111,320,627.79
-50,524,579.76
Reconciled Cost of Revenue
2,893,308,515.28
2,435,455,104.28
2,024,467,984.46
1,585,775,254.92
1,881,025,626.89
Reconciled Depreciation
12,297,501.30
10,008,821.30
1,472,832.78
1,845,502.58
2,937,996.44
Net Income from Continuing Operation Net Minority Interest
207,583,412.03
125,302,243.03
64,947,090.37
93,738,322.61
-56,914,203.87
Total Unusual Items Excluding Goodwill
-20,386,165.02
-20,417,267.02
31,042.13
383,522.92
2,828,420.71
Total Unusual Items
-20,386,165.02
-20,417,267.02
31,042.13
383,522.92
2,828,420.71
Normalized EBITDA
266,607,111.53
169,384,880.53
88,497,807.43
110,937,104.86
-53,353,000.47
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-3,408,813.01
-3,533,427.69
9,581.63
54,244.22
707,105.18
12/31/2020 - 9/29/2005
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