0.3400
0.0000
(0.00%)
At close: January 21 at 4:50:10 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
91,253.5960
89,874.5960
65,105.1640
58,133.0000
47,713.0000
Cost of Revenue
74,413.2100
68,540.2100
48,704.4980
42,970.0000
37,825.0000
Gross Profit
16,840.3860
21,334.3860
16,400.6660
15,163.0000
9,888.0000
Operating Expense
10,573.9100
10,217.9100
7,704.7410
5,271.0000
4,007.0000
Operating Income
6,266.4760
11,116.4760
8,695.9250
9,892.0000
5,881.0000
Net Non Operating Interest Income Expense
-354.9500
-320.9500
-166.8700
-256.0000
-238.0000
Pretax Income
6,371.8310
10,811.8310
8,544.6700
9,671.0000
5,649.0000
Tax Provision
-2,209.1720
3,237.8280
2,297.8230
41.0000
--
Net Income Common Stockholders
8,581.0030
7,574.0030
6,246.8470
9,630.0000
5,649.0000
Diluted NI Available to Com Stockholders
8,581.0030
7,574.0030
6,246.8470
9,630.0000
5,649.0000
Basic EPS
0.03
0.03
0.01
0.02
0.01
Diluted EPS
0.03
0.03
0.01
0.02
0.01
Basic Average Shares
290,683.8360
290,683.8360
480,000.0000
480,000.0000
480,000.0000
Diluted Average Shares
480,000.0000
290,683.8360
480,000.0000
480,000.0000
480,000.0000
Total Operating Income as Reported
107,095.5380
111,501.5380
8,906.2630
10,041.0000
6,016.0000
Total Expenses
84,987.1200
78,758.1200
56,409.2390
48,241.0000
41,832.0000
Net Income from Continuing & Discontinued Operation
8,581.0030
7,574.0030
6,246.8470
9,630.0000
5,649.0000
Normalized Income
8,625.8521
7,615.3426
6,246.8470
9,630.0000
5,649.0000
Interest Income
--
368.7570
194.7230
114.0000
129.0000
Interest Expense
723.7070
689.7070
361.5930
370.0000
367.0000
Net Interest Income
-354.9500
-320.9500
-166.8700
-256.0000
-238.0000
EBIT
7,095.5380
11,501.5380
8,906.2630
10,041.0000
6,016.0000
EBITDA
10,804.4390
14,745.4390
11,025.6060
11,939.0000
7,501.0000
Reconciled Cost of Revenue
74,413.2100
68,540.2100
48,704.4980
42,970.0000
37,825.0000
Reconciled Depreciation
3,708.9010
3,243.9010
2,119.3430
1,898.0000
1,485.0000
Net Income from Continuing Operation Net Minority Interest
8,581.0030
7,574.0030
6,246.8470
9,630.0000
5,649.0000
Total Unusual Items Excluding Goodwill
-59.0120
-59.0120
--
--
--
Total Unusual Items
-59.0120
-59.0120
--
--
--
Normalized EBITDA
10,863.4510
14,804.4510
11,025.6060
11,939.0000
7,501.0000
Tax Rate for Calcs
0.0002
0.0003
0.0003
0.0000
--
Tax Effect of Unusual Items
-14.1629
-17.6724
--
--
--
12/31/2020 - 7/26/2023
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