Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
0.4000
0.0000
(0.00%)
At close: 4:52:33 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
114,199
114,199
94,376
81,966
73,540
Cost of Revenue
91,121
91,121
78,955
70,339
61,488
Gross Profit
23,078
23,078
15,421
11,627
12,052
Operating Expense
11,798
11,798
9,393
8,506
7,599
Operating Income
11,280
11,280
6,028
3,121
4,453
Net Non Operating Interest Income Expense
-574
-574
-637
-362
-647
Pretax Income
11,783
11,783
6,138
3,950
3,889
Tax Provision
3,081
3,081
1,390
835
1,026
Net Income Common Stockholders
8,702
8,702
4,748
3,115
2,863
Diluted NI Available to Com Stockholders
8,702
8,702
4,748
3,115
2,863
Basic EPS
0.02
--
0.01
0.01
0.01
Diluted EPS
0.02
--
0.01
0.01
0.01
Basic Average Shares
450,000
--
450,000
450,000
450,000
Diluted Average Shares
450,000
--
450,000
450,000
450,000
Total Operating Income as Reported
12,360
12,360
6,775
4,748
4,657
Rent Expense Supplemental
83
83
90
104
130
Total Expenses
102,919
102,919
88,348
78,845
69,087
Net Income from Continuing & Discontinued Operation
8,702
8,702
4,748
3,115
2,863
Normalized Income
8,894.7485
8,894.7485
5,284.8090
3,150.4873
3,338.5716
Interest Income
3
3
--
436
121
Interest Expense
577
577
637
798
768
Net Interest Income
-574
-574
-637
-362
-647
EBIT
12,360
12,360
6,775
4,748
4,657
EBITDA
14,001
14,001
8,237
5,957
5,620
Reconciled Cost of Revenue
91,121
91,121
78,955
70,339
61,488
Reconciled Depreciation
1,641
1,641
1,462
1,209
963
Net Income from Continuing Operation Net Minority Interest
8,702
8,702
4,748
3,115
2,863
Total Unusual Items Excluding Goodwill
-261
-261
-694
-45
-646
Total Unusual Items
-261
-261
-694
-45
-646
Normalized EBITDA
14,262
14,262
8,931
6,002
6,266
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-68.2515
-68.2515
-157.1910
-9.5127
-170.4284
12/31/2020 - 5/14/2024
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