0.1250
0.0000
(0.00%)
At close: 2:30:03 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
104,900.0310
105,376
82,244
84,950.7740
70,114.7620
Cost of Revenue
--
--
37,664.3920
38,178.2550
35,338.9860
Gross Profit
--
--
44,579.6390
46,772.5190
34,775.7760
Operating Expense
49,852.2690
86,778
70,419
30,023.0560
25,275.9600
Operating Income
17,383.3700
18,598
11,825
16,749.4630
9,499.8160
Net Non Operating Interest Income Expense
-788.3080
-1,190
-1,297
-813.1170
-679.3140
Pretax Income
17,530.1540
17,408
10,278
15,936.3460
10,001.6480
Tax Provision
3,703.6940
4,134
2,050
4,174.0230
1,966.2460
Net Income Common Stockholders
13,826.4600
13,274
8,228
11,762.3230
8,035.4020
Diluted NI Available to Com Stockholders
13,826.4600
13,274
8,228
11,762.3230
8,035.4020
Basic EPS
0.02
--
0.01
0.02
0.01
Diluted EPS
0.02
--
0.01
0.02
0.01
Basic Average Shares
700,000
--
700,000
699,999.9920
691,287.6630
Diluted Average Shares
700,000
--
700,000
699,999.9920
691,287.6630
Total Operating Income as Reported
--
--
9,826.1460
15,675.2110
9,819.7660
Rent Expense Supplemental
--
--
--
7.5000
--
Total Expenses
87,516.6610
86,778
70,419
68,201.3110
60,614.9460
Net Income from Continuing & Discontinued Operation
13,826.4600
13,274
8,228
11,762.3230
8,035.4020
Normalized Income
13,826.3874
13,274
8,428.1362
11,762.3230
8,035.4020
Interest Income
--
--
452.0080
261.1350
181.8820
Interest Expense
1,226.3790
1,190
1,297
1,047.8410
844.1410
Net Interest Income
-788.3080
-1,190
-1,297
-813.1170
-679.3140
EBIT
18,756.5330
18,598
11,575
16,984.1870
10,845.7890
EBITDA
21,786.3210
21,736
14,624
19,560.2180
12,973.3300
Reconciled Cost of Revenue
--
--
37,664.3920
38,178.2550
35,338.9860
Reconciled Depreciation
3,029.7880
3,138
3,049
2,576.0310
2,127.5410
Net Income from Continuing Operation Net Minority Interest
13,826.4600
13,274
8,228
11,762.3230
8,035.4020
Total Unusual Items Excluding Goodwill
0.0920
--
-250
--
--
Total Unusual Items
0.0920
--
-250
--
--
Normalized EBITDA
21,786.2290
21,736
14,874
19,560.2180
12,973.3300
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
0.0194
--
-49.8638
--
--
12/31/2021 - 2/23/2021
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