0.2600
0.0000
(0.00%)
At close: 4:50:06 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
149,344.6550
148,798.6550
112,160.6900
58,350.6180
56,639.7980
Cost of Revenue
118,758.8110
114,496.8110
87,687.7350
43,693.5790
38,311.2870
Gross Profit
30,585.8440
34,301.8440
24,472.9550
14,657.0390
18,328.5110
Operating Expense
18,745.4150
18,182.4150
12,674.4170
10,560.0630
9,656.5440
Operating Income
11,840.4290
16,119.4290
11,798.5380
4,096.9760
8,671.9670
Net Non Operating Interest Income Expense
-2,398.2430
-1,596.2430
-661.3200
257.2530
-72.9910
Pretax Income
11,501.6700
15,754.6700
11,988.2160
4,678.2980
8,655.7560
Tax Provision
3,736.3470
4,857.3470
2,592.6930
1,484.8000
2,516.8250
Net Income Common Stockholders
8,705.5040
10,944.5040
9,426.5720
3,193.4980
6,138.9310
Diluted NI Available to Com Stockholders
8,705.5040
10,944.5040
9,426.5720
3,193.4980
6,138.9310
Basic EPS
0.01
0.01
0.01
0.00
0.01
Diluted EPS
0.01
0.01
0.01
0.00
0.01
Basic Average Shares
884,621.9610
960,044.2110
906,401.1540
908,026.3010
790,230.1370
Diluted Average Shares
1,019,028.1500
1,094,450.4000
1,002,826.8090
959,398.9910
790,230.1370
Rent Expense Supplemental
--
--
54.7780
26.3120
80.0120
Total Expenses
137,504.2260
132,679.2260
100,362.1520
54,253.6420
47,967.8310
Net Income from Continuing & Discontinued Operation
8,705.5040
10,944.5040
9,426.5720
3,193.4980
6,138.9310
Normalized Income
8,628.2523
10,865.3596
9,194.8372
3,186.6725
6,137.5132
Interest Income
37.0500
132.0500
45.4400
355.3290
268.3560
Interest Expense
2,434.6060
1,727.6060
706.7600
98.0760
341.3470
Net Interest Income
-2,398.2430
-1,596.2430
-661.3200
257.2530
-72.9910
EBIT
13,936.2760
17,482.2760
12,694.9760
4,776.3740
8,997.1030
EBITDA
17,114.6680
21,312.6680
15,649.6550
7,357.4430
11,210.4430
Reconciled Cost of Revenue
118,758.8110
114,496.8110
87,687.7350
43,693.5790
38,311.2870
Reconciled Depreciation
3,178.3920
3,830.3920
2,954.6790
2,581.0690
2,213.3400
Net Income from Continuing Operation Net Minority Interest
8,705.5040
10,944.5040
9,426.5720
3,193.4980
6,138.9310
Total Unusual Items Excluding Goodwill
114.4220
114.4220
295.6820
9.9990
1.9990
Total Unusual Items
114.4220
114.4220
295.6820
9.9990
1.9990
Normalized EBITDA
17,000.2460
21,198.2460
15,353.9730
7,347.4440
11,208.4440
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
37.1703
35.2776
63.9472
3.1735
0.5812
12/31/2020 - 6/18/2019
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