750.00
+25.00
+(3.45%)
At close: 4:00:02 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,302,126,896.25
--
3,689,403,867.25
1,852,362,345.30
1,409,226,181.52
Cost of Revenue
3,200,162,181.79
--
2,802,447,155.03
1,377,675,973.61
1,016,741,016.58
Gross Profit
1,101,964,714.46
--
886,956,712.22
474,686,371.69
392,485,164.94
Operating Expense
523,762,466.31
--
329,271,757.31
227,087,006.09
185,904,152.70
Operating Income
578,202,248.15
--
557,684,954.91
247,599,365.59
206,581,012.25
Net Non Operating Interest Income Expense
-82,685,665.86
--
-76,508,963.24
-38,100,882.27
-51,305,663.92
Pretax Income
486,068,973.13
--
441,547,410.62
218,507,276.81
150,386,933.25
Tax Provision
106,016,499.49
--
95,555,099.16
47,361,237.32
32,521,134.34
Net Income Common Stockholders
362,696,485.97
--
334,149,305.75
165,349,355.72
113,829,452.15
Diluted NI Available to Com Stockholders
362,696,485.97
--
334,149,305.75
165,349,355.72
113,829,452.15
Basic EPS
70.77
79.29
65.20
32.34
22.21
Diluted EPS
70.77
79.29
65.20
32.34
22.21
Basic Average Shares
5,125,000.00
5,125,000.00
5,125,000.00
5,125,000.00
5,125,000.00
Diluted Average Shares
5,125,000.00
5,125,000.00
5,125,000.00
5,125,000.00
5,125,000.00
Total Expenses
3,723,924,648.10
--
3,131,718,912.34
1,604,762,979.70
1,202,645,169.27
Net Income from Continuing & Discontinued Operation
362,696,485.97
--
334,149,305.75
165,349,355.72
113,829,452.15
Normalized Income
375,238,592.25
--
338,219,385.60
165,480,910.42
113,688,612.23
Interest Income
2,285,064.06
--
5,267,517.47
3,965,961.99
3,872,797.07
Interest Expense
74,011,055.62
--
68,763,067.63
33,786,306.65
48,786,380.06
Net Interest Income
-82,685,665.86
--
-76,508,963.24
-38,100,882.27
-51,305,663.92
EBIT
560,080,028.75
--
510,310,478.25
252,293,583.46
199,173,313.31
EBITDA
566,084,086.12
--
513,573,162.98
255,249,510.30
202,579,487.61
Reconciled Cost of Revenue
3,200,162,181.79
--
2,802,447,155.03
1,377,675,973.61
1,016,741,016.58
Reconciled Depreciation
6,004,057.38
--
3,262,684.74
2,955,926.84
3,406,174.30
Net Income from Continuing Operation Net Minority Interest
362,696,485.97
--
334,149,305.75
165,349,355.72
113,829,452.15
Total Unusual Items Excluding Goodwill
-16,040,755.27
--
-5,194,142.07
-167,959.83
179,700.00
Total Unusual Items
-16,040,755.27
--
-5,194,142.07
-167,959.83
179,700.00
Normalized EBITDA
582,124,841.40
--
518,767,305.05
255,417,470.13
202,399,787.61
Tax Rate for Calcs
0.00
--
0.00
0.00
0.00
Tax Effect of Unusual Items
-3,498,648.99
--
-1,124,062.22
-36,405.13
38,860.08
12/31/2020 - 3/31/2020
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