0.3050
0.0000
(0.00%)
As of 11:56:40 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
163,715
163,715
159,454.2910
156,329.7200
158,468.8020
Cost of Revenue
147,111
147,111
138,366.9350
138,057.0710
142,124.3220
Gross Profit
16,604
16,604
21,087.3560
18,272.6490
16,344.4800
Operating Expense
13,609
13,609
12,883.1300
10,930.2780
11,806.8630
Operating Income
2,995
2,995
8,204.2260
7,342.3710
4,537.6170
Net Non Operating Interest Income Expense
-172
-172
-254.7970
-158.5200
-233.5570
Pretax Income
2,297
2,297
6,993.7070
6,966.3110
4,362.4680
Tax Provision
378
378
36.1790
1,377.2400
337.1480
Net Income Common Stockholders
1,919
1,919
6,940.9850
5,593.0570
4,046.8210
Diluted NI Available to Com Stockholders
1,919
1,919
6,940.9850
5,593.0570
4,046.8210
Basic EPS
0.01
--
--
0.03
0.02
Diluted EPS
0.01
--
--
0.03
0.02
Basic Average Shares
184,848
--
--
210,146
210,146
Diluted Average Shares
184,848
--
--
210,146
210,146
Total Operating Income as Reported
2,469
2,469
--
--
--
Rent Expense Supplemental
--
--
14.2000
12.5000
12.2000
Total Expenses
160,720
160,720
151,250.0650
148,987.3490
153,931.1850
Net Income from Continuing & Discontinued Operation
1,919
1,919
6,940.9850
5,593.0570
4,046.8210
Normalized Income
2,548.0845
2,548.0845
9,118.1338
6,646.6870
4,674.9294
Interest Income
--
--
5
5
4
Interest Expense
172
172
199.7970
88.5200
161.5570
Net Interest Income
-172
-172
-254.7970
-158.5200
-233.5570
EBIT
2,469
2,469
7,193.5040
7,054.8310
4,524.0250
EBITDA
3,318
3,318
7,940.8860
7,686.2840
5,044.9500
Reconciled Cost of Revenue
147,111
147,111
138,366.9350
138,057.0710
142,124.3220
Reconciled Depreciation
849
849
747.3820
631.4530
520.9250
Net Income from Continuing Operation Net Minority Interest
1,919
1,919
6,949.5940
5,600.6330
4,052.2980
Total Unusual Items Excluding Goodwill
-753
-753
-2,179.6560
-1,303.8190
-674.7810
Total Unusual Items
-753
-753
-2,179.6560
-1,303.8190
-674.7810
Normalized EBITDA
4,071
4,071
10,120.5420
8,990.1030
5,719.7310
Tax Rate for Calcs
0.0002
0.0002
0
0.0002
0.0001
Tax Effect of Unusual Items
-123.9155
-123.9155
-11.1162
-257.7650
-52.1496
12/31/2021 - 7/4/2024
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