690.00
0.00
(0.00%)
At close: April 11 at 4:08:23 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
566,674,463
566,674,463
632,232,808
781,793,751
448,008,428
Cost of Revenue
326,990,814
326,990,814
302,612,397
319,527,366
206,885,261
Gross Profit
239,683,649
239,683,649
329,620,411
462,266,385
241,123,167
Operating Expense
81,750,579
81,750,579
42,869,857
44,250,820
32,772,589
Operating Income
157,933,070
157,933,070
286,750,554
418,015,565
208,350,578
Net Non Operating Interest Income Expense
13,708,733
13,708,733
10,988,957
2,913,694
-9,199,114
Pretax Income
172,213,909
172,213,909
297,964,736
423,102,362
202,891,081
Tax Provision
38,025,779
38,025,779
76,253,140
95,272,023
37,276,200
Net Income Common Stockholders
133,192,340
133,192,340
220,130,614
325,445,065
164,314,881
Diluted NI Available to Com Stockholders
133,192,340
133,192,340
220,130,614
325,445,065
164,314,881
Basic EPS
103.65
--
171.31
253.26
127.87
Diluted EPS
103.65
--
171.31
253.26
127.87
Basic Average Shares
1,285,000
--
1,285,000
1,285,000
1,285,000
Diluted Average Shares
1,285,000
--
1,285,000
1,285,000
1,285,000
Total Operating Income as Reported
157,835,763
157,835,763
285,396,490
418,015,565
208,350,578
Total Expenses
408,741,393
408,741,393
345,482,254
363,778,186
239,657,850
Net Income from Continuing & Discontinued Operation
133,192,340
133,192,340
220,130,614
325,445,065
164,314,881
Normalized Income
132,746,558.15
132,746,558.15
219,963,027.07
324,201,827.87
164,314,881
Interest Income
13,739,032
13,739,032
15,643,476
10,669,291
3,445,884
Interest Expense
6,658
6,658
4,604,816
7,614,583
12,577,358
Net Interest Income
13,708,733
13,708,733
10,988,957
2,913,694
-9,199,114
EBIT
172,220,567
172,220,567
302,569,552
430,716,945
215,468,439
EBITDA
173,643,799
173,643,799
303,958,135
432,013,860
216,890,269
Reconciled Cost of Revenue
326,990,814
326,990,814
302,612,397
319,527,366
206,885,261
Reconciled Depreciation
1,423,232
1,423,232
1,388,583
1,296,915
1,421,830
Net Income from Continuing Operation Net Minority Interest
133,192,340
133,192,340
220,130,614
325,445,065
164,314,881
Total Unusual Items Excluding Goodwill
572,106
572,106
225,225
1,604,539
--
Total Unusual Items
572,106
572,106
225,225
1,604,539
--
Normalized EBITDA
173,071,693
173,071,693
303,732,910
430,409,321
216,890,269
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
126,324.15
126,324.15
57,638.07
361,301.87
--
12/31/2021 - 11/18/2019
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