30.75
0.00
(0.00%)
At close: April 8 at 11:42:00 AM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
174,371.31
174,371.31
207,200.36
1,777,057.75
1,332,662.67
Cost of Revenue
--
--
1,135,746.52
1,242,781.12
950,878.65
Gross Profit
--
--
690,753.19
534,276.63
381,784.02
Operating Expense
463,891.51
463,891.51
326,734.63
566,819.73
408,698.12
Operating Income
-289,520.20
-289,520.20
-119,534.27
-32,543.10
-26,914.10
Net Non Operating Interest Income Expense
763,149.62
763,149.62
555,064.30
39,453.66
27,967.73
Other Income Expense
44,591.55
44,591.55
77,071.87
133,059.58
74,913.12
Pretax Income
518,220.96
518,220.96
512,601.90
139,970.14
75,966.74
Tax Provision
167,847.53
167,847.53
144,469.04
38,113.68
13,356.25
Net Income Common Stockholders
399,525.27
399,525.27
503,375.91
102,340.80
62,638
Diluted NI Available to Com Stockholders
399,525.27
399,525.27
503,375.91
102,340.80
62,638
Basic EPS
1.11
1.31
1.76
0.80
0.52
Diluted EPS
1.02
1.30
1.75
0.79
0.52
Basic Average Shares
304,674.88
304,622.66
285,654.88
127,820.75
120,479.52
Diluted Average Shares
307,008.80
307,293.24
288,160.55
130,298.48
120,479.52
Total Operating Income as Reported
655,860.87
655,860.87
799,168.33
144,120.46
78,819.89
Total Expenses
463,891.51
463,891.51
326,734.63
1,809,600.85
1,359,576.77
Net Income from Continuing & Discontinued Operation
399,525.27
399,525.27
503,375.91
102,340.80
62,638
Normalized Income
326,599.79
326,599.79
193,732.08
62,699.95
32,051.21
Interest Income
890,710.59
890,710.59
636,554.57
46,213.01
28,697.71
Interest Expense
127,560.97
127,560.97
81,490.27
6,759.35
729.98
Net Interest Income
763,149.62
763,149.62
555,064.30
39,453.66
27,967.73
EBIT
645,781.93
645,781.93
594,092.17
146,729.49
76,696.72
EBITDA
670,505.16
670,505.16
629,857.84
190,099.77
129,394.04
Reconciled Cost of Revenue
--
--
1,135,746.52
1,242,781.12
950,878.65
Reconciled Depreciation
24,723.23
24,723.23
35,765.67
43,370.29
52,697.31
Net Income from Continuing Operation Net Minority Interest
348,751.83
348,751.83
358,127.12
102,340.80
62,638
Total Unusual Items Excluding Goodwill
32,764.05
32,764.05
228,909.77
54,474.07
37,111.64
Total Unusual Items
32,764.05
32,764.05
228,909.77
54,474.07
37,111.64
Normalized EBITDA
637,741.11
637,741.11
400,948.07
135,625.70
92,282.40
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
10,612.01
10,612.01
64,514.73
14,833.22
6,524.86
12/31/2021 - 12/28/2007
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