19.50
+0.70
+(3.72%)
At close: 4:36:21 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,352,968.10
2,352,968.10
1,889,243.12
1,319,258.76
1,054,858.70
Cost of Revenue
1,078,460.82
1,078,460.82
897,513.35
653,314.39
558,416.24
Gross Profit
1,274,507.28
1,274,507.28
991,729.77
665,944.38
496,442.46
Operating Expense
407,550.39
407,550.39
340,531.85
280,262.58
266,692.76
Operating Income
866,956.89
866,956.89
651,197.92
385,681.80
229,749.70
Net Non Operating Interest Income Expense
-5,434.90
-5,434.90
-16,299.89
-20,842.77
-21,586.55
Other Income Expense
32,481.02
32,481.02
19,699.88
5,356.25
737.30
Pretax Income
894,002.72
894,002.72
654,598.40
370,194.99
208,900.28
Tax Provision
8,815.46
8,815.46
1,070.49
918.50
147.06
Net Income Common Stockholders
885,187.26
885,187.26
653,527.91
369,276.49
208,753.22
Diluted NI Available to Com Stockholders
885,187.26
885,187.26
653,527.91
369,276.49
208,753.22
Basic EPS
0.94
--
0.70
0.39
0.22
Diluted EPS
0.94
--
0.70
0.39
0.22
Basic Average Shares
941,688.57
--
933,611.30
946,862.80
948,878.26
Diluted Average Shares
941,688.57
--
933,611.30
946,862.80
948,878.26
Total Operating Income as Reported
866,956.89
866,956.89
651,197.92
385,681.80
229,749.70
Total Expenses
1,486,011.20
1,486,011.20
1,238,045.20
933,576.97
825,108.99
Net Income from Continuing & Discontinued Operation
885,187.26
885,187.26
653,527.91
369,276.49
208,753.22
Normalized Income
885,187.26
885,187.26
653,527.91
369,276.49
208,753.22
Interest Income
24,516.10
24,516.10
9,621.11
4,440.24
3,936.45
Interest Expense
25,340
25,340
22,443
22,743
23,629
Net Interest Income
-5,434.90
-5,434.90
-16,299.89
-20,842.77
-21,586.55
EBIT
919,342.72
919,342.72
677,041.40
392,937.99
232,529.28
EBITDA
1,143,864.72
1,143,864.72
867,716.14
553,603.77
384,198.48
Reconciled Cost of Revenue
1,078,460.82
1,078,460.82
897,513.35
494,969.61
558,416.24
Reconciled Depreciation
224,521.99
224,521.99
190,674.74
160,665.78
151,669.20
Net Income from Continuing Operation Net Minority Interest
885,187.26
885,187.26
653,527.91
369,276.49
208,753.22
Normalized EBITDA
1,143,864.72
1,143,864.72
867,716.14
553,603.77
384,198.48
Tax Rate for Calcs
0
0
0
0
0
12/31/2021 - 11/29/2018
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