69.00
-0.05
(-0.07%)
At close: April 18 at 6:08:01 PM GMT+3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,616,762
1,616,762
1,057,643
354,465
191,810
Cost of Revenue
448,135
448,135
164,746
50,161
32,475
Gross Profit
1,168,627
1,168,627
892,897
304,304
159,335
Operating Expense
119,838
119,838
111,685
52,564
19,461
Operating Income
1,048,789
1,048,789
781,212
251,740
139,874
Net Non Operating Interest Income Expense
-333,919
-333,919
-62,626
-26,410
-28,210
Pretax Income
778,286
778,286
748,206
240,054
114,841
Tax Provision
235,539
235,539
250,885
51,915
24,462
Net Income Common Stockholders
542,748
542,748
497,321
188,139
90,379
Diluted NI Available to Com Stockholders
542,748
542,748
497,321
188,139
90,379
Basic EPS
4.60
--
4.21
1.59
0.77
Diluted EPS
4.60
--
4.21
1.59
0.77
Basic Average Shares
118,000
--
118,000
118,000
118,000
Diluted Average Shares
118,000
--
118,000
118,000
118,000
Total Operating Income as Reported
778,286
778,286
748,206
240,054
114,841
Rent Expense Supplemental
2,690
2,690
1,263
364
419
Total Expenses
567,973
567,973
276,431
102,725
51,936
Net Income from Continuing & Discontinued Operation
542,748
542,748
497,321
188,139
90,379
Normalized Income
508,265.55
508,265.55
477,621.08
176,712.91
88,058.16
Interest Income
66,880
66,880
12,625
2,812
1,314
Interest Expense
400,799
400,799
75,251
29,222
29,524
Net Interest Income
-333,919
-333,919
-62,626
-26,410
-28,210
EBIT
1,179,085
1,179,085
823,457
269,276
144,365
EBITDA
1,192,254
1,192,254
828,569
269,276
144,365
Reconciled Cost of Revenue
448,135
448,135
164,746
50,161
32,475
Reconciled Depreciation
13,169
13,169
5,112
--
--
Net Income from Continuing Operation Net Minority Interest
542,748
542,748
497,321
188,139
90,379
Total Unusual Items Excluding Goodwill
49,447
49,447
29,638
14,579
2,949
Total Unusual Items
49,447
49,447
29,638
14,579
2,949
Normalized EBITDA
1,142,807
1,142,807
798,931
254,697
141,416
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
14,964.55
14,964.55
9,938.08
3,152.91
628.16
12/31/2021 - 12/18/2024
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