0.7950
0.0000
(0.00%)
At close: 4:59:20 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
61,650
61,650
30,378
27,852
52,524
Cost of Revenue
20,796
20,796
9,456
12,426
25,078
Gross Profit
40,854
40,854
20,922
15,426
27,446
Operating Expense
23,270
23,270
12,454
11,807
21,411
Operating Income
17,584
17,584
8,468
3,619
6,035
Net Non Operating Interest Income Expense
-1,754
-1,754
-1,279
-398
-361
Pretax Income
15,830
15,830
7,189
3,352
5,725
Tax Provision
1,184
1,184
1,189
256
53
Net Income Common Stockholders
13,506
13,506
6,261
3,787
6,774
Diluted NI Available to Com Stockholders
13,506
13,506
6,261
3,787
6,774
Basic EPS
0.04
--
0.02
0.02
0.04
Diluted EPS
0.03
--
0.02
0.02
0.04
Basic Average Shares
325,907
--
256,667
224,929
186,929
Diluted Average Shares
473,758
--
314,748
224,929
186,929
Total Operating Income as Reported
17,584
17,584
8,468
3,750
6,086
Rent Expense Supplemental
--
--
378
443
228
Total Expenses
44,066
44,066
21,910
24,233
46,489
Net Income from Continuing & Discontinued Operation
13,506
13,506
6,261
3,787
6,774
Normalized Income
13,506
13,506
6,261
3,886.7518
7,002.8615
Interest Expense
1,754
1,754
1,279
398
361
Net Interest Income
-1,754
-1,754
-1,279
-398
-361
EBIT
17,584
17,584
8,468
3,750
6,086
EBITDA
20,868
20,868
9,866
4,662
6,750
Reconciled Cost of Revenue
20,796
20,796
9,456
12,426
25,078
Reconciled Depreciation
3,284
3,284
1,398
912
664
Net Income from Continuing Operation Net Minority Interest
13,506
13,506
6,261
3,787
6,774
Total Unusual Items Excluding Goodwill
--
--
378
-108
-231
Total Unusual Items
--
--
378
-108
-231
Normalized EBITDA
20,868
20,868
9,866
4,770
6,981
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0
Tax Effect of Unusual Items
--
--
--
-8.2482
-2.1385
12/31/2021 - 7/13/2021
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