3.5400
-0.0200
(-0.56%)
At close: 4:38:48 PM GMT+7
Breakdown
TTM
12/31/2022
12/31/2021
Total Revenue
1,204,190.9024
1,062,886.4738
647,690.4662
Cost of Revenue
629,821.9569
571,095.8584
355,491.7366
Gross Profit
574,368.9455
491,790.6154
292,198.7296
Operating Expense
403,151.5485
323,600.5554
256,441.0616
Operating Income
171,217.3971
168,190.0600
35,757.6680
Net Non Operating Interest Income Expense
-11,382.0398
-16,430.0386
-17,735.0899
Pretax Income
161,921.8043
151,760.0214
18,022.5781
Tax Provision
26,484.0037
23,270.5373
3,786.9639
Net Income Common Stockholders
135,437.8007
128,489.4841
14,235.6142
Diluted NI Available to Com Stockholders
135,437.8007
128,489.4841
14,235.6142
Basic EPS
0.23
0.35
0.02
Diluted EPS
0.23
0.35
0.02
Basic Average Shares
600,000.0000
367,743.5620
600,000.0000
Diluted Average Shares
600,000.0000
367,743.5620
600,000.0000
Total Operating Income as Reported
173,303.8441
168,190.0600
35,757.6680
Total Expenses
1,032,973.5054
894,696.4138
611,932.7982
Net Income from Continuing & Discontinued Operation
135,437.8007
128,489.4841
14,235.6142
Normalized Income
133,692.6138
128,489.4841
14,235.6142
Interest Expense
11,382.0398
16,430.0386
17,735.0899
Net Interest Income
-11,382.0398
-16,430.0386
-17,735.0899
EBIT
173,303.8441
168,190.0600
35,757.6680
EBITDA
219,367.1161
196,554.1034
63,492.7400
Reconciled Cost of Revenue
629,821.9569
571,095.8584
355,491.7366
Reconciled Depreciation
46,063.2719
28,364.0434
27,735.0720
Net Income from Continuing Operation Net Minority Interest
135,437.8007
128,489.4841
14,235.6142
Total Unusual Items Excluding Goodwill
2,086.4471
--
--
Total Unusual Items
2,086.4471
--
--
Normalized EBITDA
217,280.6690
196,554.1034
63,492.7400
Tax Rate for Calcs
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
341.2602
--
--
12/31/2021 - 12/21/2022
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