Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
0.3000
-0.0100
(-3.23%)
At close: 4:58:28 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
122,292
122,292
97,524
67,172.6530
60,903.2520
Cost of Revenue
77,695
77,695
65,001
43,737
42,336
Gross Profit
44,597
44,597
32,523
23,435.9460
18,566.6680
Operating Expense
7,732
7,732
6,929
5,994.0610
2,936.9900
Operating Income
36,865
36,865
25,594
17,441.8850
15,629.6780
Net Non Operating Interest Income Expense
-4,350
-4,350
-3,539
-2,894.6320
-1,589.0190
Pretax Income
32,515
32,515
22,055
24,227.5210
15,559.1500
Tax Provision
9,202
9,202
6,236
4,176.1370
3,602.6480
Net Income Common Stockholders
23,313
23,313
15,819
20,051.3840
11,956.5020
Diluted NI Available to Com Stockholders
23,313
23,313
15,819
20,051.3840
11,956.5020
Basic EPS
0.02
--
0.02
0.02
0.01
Diluted EPS
0.02
--
0.02
0.02
0.01
Basic Average Shares
1,114,902.4990
--
917,919.1660
1,114,902.4990
1,114,902.4990
Diluted Average Shares
1,114,902.4990
--
917,919.1660
1,114,902.4990
1,114,902.4990
Total Operating Income as Reported
36,865
36,865
25,594
27,130.0920
17,649.0930
Rent Expense Supplemental
--
--
--
179
88
Total Expenses
85,427
85,427
71,930
49,731.0610
45,272.9900
Net Income from Continuing & Discontinued Operation
23,313
23,313
15,819
20,051.3840
11,956.5020
Normalized Income
23,313
23,313
15,819
20,089.7057
11,648.1580
Interest Income
--
--
445.1790
7.9390
500.9240
Interest Expense
4,350
4,350
3,539
2,902.5710
2,089.9430
Net Interest Income
-4,350
-4,350
-3,539
-2,894.6320
-1,589.0190
EBIT
36,865
36,865
25,594
27,130.0920
17,649.0930
EBITDA
42,419
42,419
28,310
29,595.3990
20,052.0140
Reconciled Cost of Revenue
77,695
77,695
65,001
43,737
42,336
Reconciled Depreciation
5,554
5,554
2,716
2,465.3070
2,402.9210
Net Income from Continuing Operation Net Minority Interest
23,313
23,313
15,819
20,051.3840
11,956.5020
Total Unusual Items Excluding Goodwill
--
--
21.9120
-46.3030
401.2520
Total Unusual Items
--
--
21.9120
-46.3030
401.2520
Normalized EBITDA
42,419
42,419
28,310
29,641.7020
19,650.7620
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
-7.9813
92.9080
12/31/2021 - 9/26/2023
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