9,580.00
+50.00
+(0.52%)
At close: January 21 at 2:45:01 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
405,426,626.53
696,516,304.97
495,543,609.88
1,009,995,852.66
250,066,126.63
Cost of Revenue
103,052,947.23
76,139,954.83
103,659,783.62
121,664,687.59
34,624,078.46
Gross Profit
302,373,679.29
620,376,350.14
391,883,826.26
888,331,165.07
215,442,048.17
Operating Expense
-242,728,005.90
-324,873,593.76
171,375,855.23
118,190,773.97
-149,678,092.27
Operating Income
545,101,685.20
945,249,943.90
220,507,971.04
770,140,391.10
365,120,140.44
Net Non Operating Interest Income Expense
371,825,501.04
252,947,751.31
155,818,953.50
137,853,408.93
33,124,196.89
Pretax Income
916,814,413.40
1,198,861,184.26
376,333,727.40
907,181,293.59
409,801,148.64
Tax Provision
174,474,098.15
232,437,722.78
64,348,343.53
171,434,302.80
81,377,579.44
Net Income Common Stockholders
742,340,315.26
966,423,461.48
311,985,383.87
735,746,990.79
328,423,569.20
Diluted NI Available to Com Stockholders
742,340,315.26
966,423,461.48
311,985,383.87
735,746,990.79
328,423,569.20
Basic EPS
808.48
1.05k
379.73
2.26k
1.02k
Diluted EPS
808.48
1.05k
379.73
2.26k
1.02k
Basic Average Shares
918,507.65
918,507.65
821,383.63
273,751.93
467,470.30
Diluted Average Shares
918,507.65
918,507.65
821,383.63
273,751.93
467,470.30
Total Operating Income as Reported
916,927,186.24
1,198,197,695.21
376,326,924.53
907,993,800.03
397,043,890.37
Rent Expense Supplemental
--
--
--
--
2,799,781.22
Total Expenses
-139,675,058.67
-248,733,638.93
275,035,638.85
239,855,461.56
-115,054,013.81
Net Income from Continuing & Discontinued Operation
742,340,315.26
966,423,461.48
311,985,383.87
735,746,990.79
328,423,569.20
Normalized Income
742,401,902.94
966,484,777.06
311,985,383.87
735,739,735.80
319,036,691.93
Interest Income
430,649,484.06
252,947,751.31
193,739,284.13
187,620,041.81
54,396,841.38
Interest Expense
58,823,983.02
--
37,920,330.63
49,766,632.88
4,244,098.63
Net Interest Income
371,825,501.04
252,947,751.31
155,818,953.50
137,853,408.93
33,124,196.89
EBIT
975,638,396.42
1,198,861,184.26
414,254,058.03
956,947,926.47
414,045,247.27
EBITDA
981,509,194.50
1,200,815,858.11
415,226,984.32
957,736,051.46
415,452,660.11
Reconciled Cost of Revenue
103,052,947.23
76,139,954.83
103,659,783.62
121,664,687.59
34,624,078.46
Reconciled Depreciation
5,870,798.08
1,954,673.85
972,926.30
788,124.99
1,407,412.84
Net Income from Continuing Operation Net Minority Interest
742,340,315.26
966,423,461.48
311,985,383.87
735,746,990.79
328,423,569.20
Total Unusual Items Excluding Goodwill
-76,062.80
-76,062.80
--
8,945.46
11,712,780.23
Total Unusual Items
-76,062.80
-76,062.80
--
8,945.46
11,712,780.23
Normalized EBITDA
981,585,257.30
1,200,891,920.91
415,226,984.32
957,727,106.00
403,739,879.88
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-14,475.11
-14,747.21
--
1,690.46
2,325,902.96
12/31/2020 - 12/29/2009
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