0.5200
0.0000
(0.00%)
At close: 3:29:53 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
25,328
25,328
26,622
18,647.5390
17,593.7280
Cost of Revenue
11,367
11,367
12,270
7,970
8,535
Gross Profit
13,961
13,961
14,352
10,677.4760
9,058.3810
Operating Expense
8,527
8,527
5,376
3,903
2,644
Operating Income
5,434
5,434
8,976
6,774.4760
6,414.3810
Net Non Operating Interest Income Expense
-29
-29
-60
-38.9130
-23.8120
Pretax Income
5,923
5,923
8,680
6,459.0420
6,290.5950
Tax Provision
1,637
1,637
2,335
1,275.0300
2,066.0160
Net Income Common Stockholders
4,286
4,286
6,345
5,194.9910
4,216.2500
Diluted NI Available to Com Stockholders
4,286
4,286
6,345
5,194.9910
4,216.2500
Basic EPS
0.02
--
0.01
0.01
0.01
Diluted EPS
0.02
--
0.01
0.01
0.01
Basic Average Shares
175,457.9720
--
423,822.4600
423,822.4600
423,822.4600
Diluted Average Shares
175,457.9720
--
423,822.4600
423,822.4600
423,822.4600
Rent Expense Supplemental
--
--
21.3500
33.8600
16.6000
Total Expenses
19,894
19,894
17,646
11,873
11,179
Net Income from Continuing & Discontinued Operation
4,286
4,286
6,345
5,194.9910
4,216.2500
Normalized Income
4,270.8040
4,270.8040
6,535.7886
5,395.9797
4,274.8303
Interest Income
--
--
13
9
9
Interest Expense
29
29
60
47.9130
32.8120
Net Interest Income
-29
-29
-60
-38.9130
-23.8120
EBIT
5,952
5,952
8,740
6,506.9550
6,323.4070
EBITDA
7,485
7,485
10,444
8,180.0390
7,772.0080
Reconciled Cost of Revenue
11,367
11,367
12,270
7,970
8,535
Reconciled Depreciation
1,533
1,533
1,704
1,673.0840
1,448.6010
Net Income from Continuing Operation Net Minority Interest
4,286
4,286
6,345
5,194.9910
4,216.2500
Total Unusual Items Excluding Goodwill
21
21
-261
-250.4220
-87.2250
Total Unusual Items
21
21
-261
-250.4220
-87.2250
Normalized EBITDA
7,464
7,464
10,705
8,430.4610
7,859.2330
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0002
0.0003
Tax Effect of Unusual Items
5.8040
5.8040
-70.2114
-49.4333
-28.6447
12/31/2021 - 9/19/2024
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