5.79
+0.21
+(3.76%)
At close: 3:04:12 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
14,416,260.85
14,416,260.85
15,616,806.03
18,173,237.63
18,487,246.48
Cost of Revenue
13,730,953.47
13,730,953.47
14,616,027.92
16,611,758.83
15,185,758.10
Gross Profit
685,307.38
685,307.38
1,000,778.11
1,561,478.80
3,301,488.38
Operating Expense
721,559.84
721,559.84
767,894.98
847,171.33
880,202.30
Operating Income
-36,252.46
-36,252.46
232,883.13
714,307.47
2,421,286.08
Net Non Operating Interest Income Expense
76,188.33
76,188.33
-18,314.27
-7,867.06
-18,496.77
Pretax Income
235,663.08
235,663.08
375,689.07
876,379.37
2,644,646.25
Tax Provision
53,883.29
53,883.29
57,202.72
74,526.44
533,081.17
Net Income Common Stockholders
162,582.93
162,582.93
225,025.20
453,103.79
1,112,313.22
Basic EPS
0.07
0.07
0.10
0.21
0.51
Diluted EPS
0.07
0.07
0.10
0.21
0.51
Basic Average Shares
2,322,613.27
2,322,613.27
2,250,251.98
2,157,637.12
2,181,006.32
Diluted Average Shares
2,322,613.27
2,322,613.27
2,250,251.98
2,157,637.12
2,181,006.32
Total Operating Income as Reported
228,669.78
228,669.78
371,997.49
840,750.97
2,638,309.28
Rent Expense Supplemental
227.84
227.84
570.63
633.64
1,300
Total Expenses
14,452,513.32
14,452,513.32
15,383,922.90
17,458,930.17
16,065,960.41
Net Income from Continuing & Discontinued Operation
162,582.93
162,582.93
225,025.20
453,103.79
1,112,313.22
Normalized Income
213,951.13
213,951.13
292,659.05
485,113.86
1,083,314.87
Interest Income
197,348.29
197,348.29
80,965.87
42,334.20
24,324.06
Interest Expense
114,832.15
114,832.15
96,632.20
47,524.21
40,978.93
Net Interest Income
76,188.33
76,188.33
-18,314.27
-7,867.06
-18,496.77
EBIT
350,495.23
350,495.23
472,321.27
923,903.58
2,685,625.18
EBITDA
1,038,447.81
1,038,447.81
1,044,277.84
1,402,466.86
3,137,872.15
Reconciled Cost of Revenue
13,730,953.47
13,730,953.47
14,616,027.92
16,611,758.83
15,185,758.10
Reconciled Depreciation
687,952.57
687,952.57
571,956.57
478,563.28
452,246.96
Net Income from Continuing Operation Net Minority Interest
162,582.93
162,582.93
225,025.20
453,103.79
1,112,313.22
Total Unusual Items Excluding Goodwill
-66,594.80
-66,594.80
-79,781.44
-34,985.17
36,319.21
Total Unusual Items
-66,594.80
-66,594.80
-79,781.44
-34,985.17
36,319.21
Normalized EBITDA
1,105,042.61
1,105,042.61
1,124,059.28
1,437,452.03
3,101,552.94
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-15,226.60
-15,226.60
-12,147.59
-2,975.10
7,320.86
12/31/2021 - 10/25/2006
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