44.00
-0.25
(-0.56%)
As of 2:46:21 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
6,775,377.71
6,775,377.71
6,052,567.59
4,566,400.23
3,444,159.87
Cost of Revenue
3,631,766.37
3,631,766.37
3,341,390.23
2,702,901.21
2,089,126.73
Gross Profit
3,143,611.34
3,143,611.34
2,711,177.35
1,863,499.02
1,355,033.14
Operating Expense
1,854,115.10
1,854,115.10
1,498,625.33
1,366,150.23
1,077,828.26
Operating Income
1,289,496.24
1,289,496.24
1,212,552.02
497,348.79
277,204.88
Net Non Operating Interest Income Expense
5,981.74
5,981.74
1,218.38
704.90
-1,264.72
Other Income Expense
268,303.63
268,303.63
111,511.72
318,082.16
240,275.56
Pretax Income
1,563,781.34
1,563,781.34
1,325,282
816,135.86
516,215.29
Tax Provision
297,869.07
297,869.07
274,765.23
161,706.64
105,980.44
Net Income Common Stockholders
1,252,546.12
1,252,546.12
1,074,198.63
653,151.46
410,814.44
Diluted NI Available to Com Stockholders
1,252,546.12
1,252,546.12
1,074,198.63
653,151.46
410,814.44
Basic EPS
4.07
4.07
3.49
2.12
1.35
Diluted EPS
4.07
4.07
3.48
2.12
1.34
Basic Average Shares
307,750.89
307,750.89
307,793.30
308,090.31
305,239
Diluted Average Shares
308,018
308,018
308,246
308,090.31
305,708
Total Operating Income as Reported
1,566,893.96
1,566,893.96
1,367,694.53
821,943.62
539,824.95
Total Expenses
5,485,881.47
5,485,881.47
4,840,015.56
4,069,051.43
3,166,954.99
Net Income from Continuing & Discontinued Operation
1,252,546.12
1,252,546.12
1,074,198.63
653,151.46
410,814.44
Normalized Income
1,216,281.49
1,216,281.49
1,064,488.60
657,088.33
412,116.13
Interest Income
8,034
8,034
3,771
2,990
1,251
Interest Expense
2,052.26
2,052.26
2,552.62
2,285.10
2,515.72
Net Interest Income
5,981.74
5,981.74
1,218.38
704.90
-1,264.72
EBIT
1,565,833.60
1,565,833.60
1,327,834.62
818,420.96
518,731.01
EBITDA
1,803,122.19
1,803,122.19
1,505,931.88
1,005,629.40
716,609.36
Reconciled Cost of Revenue
3,631,766.37
3,631,766.37
3,341,390.23
2,702,901.21
2,089,126.73
Reconciled Depreciation
237,288.59
237,288.59
178,097.26
187,208.44
197,878.35
Net Income from Continuing Operation Net Minority Interest
1,252,546.12
1,252,546.12
1,074,198.63
653,151.46
410,814.44
Total Unusual Items Excluding Goodwill
44,797.70
44,797.70
12,249.71
-4,909.66
-1,647.71
Total Unusual Items
44,797.70
44,797.70
12,249.71
-4,909.66
-1,647.71
Normalized EBITDA
1,758,324.49
1,758,324.49
1,493,682.16
1,010,539.05
718,257.07
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,533.07
8,533.07
2,539.68
-972.78
-346.02
12/31/2021 - 6/25/2014
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