11,950.00
0.00
(0.00%)
At close: January 21 at 2:45:02 PM GMT+7
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,490,826,927.22
3,193,089,718.03
2,906,319,429.80
1,282,406,106.75
Cost of Revenue
876,356,015.81
1,266,776,076.01
1,316,123,375.92
461,551,234.53
Gross Profit
2,614,470,911.41
1,926,313,642.02
1,590,196,053.88
820,854,872.22
Operating Expense
240,546,209.16
689,828,379.60
-669,048,082.29
-50,496,997.02
Operating Income
2,373,924,702.25
1,236,485,262.43
2,259,244,136.17
871,351,869.24
Net Non Operating Interest Income Expense
428,782,699.13
599,944,115.37
753,441,204.27
-4,917,075.21
Pretax Income
2,804,924,754.21
1,727,799,082.24
2,980,220,642.29
862,064,826.33
Tax Provision
512,751,099.09
361,855,567.57
597,297,057.10
169,297,945.91
Net Income Common Stockholders
2,292,173,655.12
1,365,943,514.66
2,382,923,585.19
692,766,880.42
Diluted NI Available to Com Stockholders
2,292,173,655.12
1,365,943,514.66
2,382,923,585.19
692,766,880.42
Basic EPS
1.61k
901.09
3.14k
1.05k
Diluted EPS
1.61k
901.09
3.14k
1.05k
Basic Average Shares
1,443,309.77
1,321,260.24
759,917.22
660,817.08
Diluted Average Shares
1,522,299.91
1,321,260.24
759,917.22
660,817.08
Total Operating Income as Reported
2,807,612,225.47
1,728,033,596.81
2,980,567,338.54
863,444,112.44
Rent Expense Supplemental
51,764,651.63
54,954,258.89
37,712,292.18
56,659,380.80
Total Expenses
1,116,902,224.97
1,956,604,455.60
647,075,293.63
411,054,237.51
Net Income from Continuing & Discontinued Operation
2,292,173,655.12
1,365,943,514.66
2,382,923,585.19
692,766,880.42
Normalized Income
2,288,087,674.47
1,365,943,514.66
2,382,923,585.19
692,766,880.42
Interest Income
1,204,461,605.70
1,600,137,224.59
1,167,152,851.77
363,910,824.33
Interest Expense
761,878,902.85
958,802,609.29
413,711,647.50
368,827,899.54
Net Interest Income
428,782,699.13
599,944,115.37
753,441,204.27
-4,917,075.21
EBIT
3,566,803,657.06
2,686,601,691.53
3,393,932,289.79
1,230,892,725.87
EBITDA
3,622,067,506.34
2,714,627,381.90
3,416,461,825.70
1,251,031,045.68
Reconciled Cost of Revenue
876,356,015.81
1,266,776,076.01
1,316,123,375.92
461,551,234.53
Reconciled Depreciation
55,263,849.29
28,025,690.37
22,529,535.91
20,138,319.82
Net Income from Continuing Operation Net Minority Interest
2,292,173,655.12
1,365,943,514.66
2,382,923,585.19
692,766,880.42
Total Unusual Items Excluding Goodwill
5,000,000.00
--
--
--
Total Unusual Items
5,000,000.00
--
--
--
Normalized EBITDA
3,617,067,506.34
2,714,627,381.90
3,416,461,825.70
1,251,031,045.68
Tax Rate for Calcs
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
914,019.35
--
--
--
12/31/2020 - 3/30/2010
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