0.079
+0.002
+(2.60%)
At close: 9:33:22 AM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
101,575
101,575
102,725
93,203
57,117
Cost of Revenue
87,097
87,097
90,527
80,029
52,731
Gross Profit
14,478
14,478
12,198
13,174
4,386
Operating Expense
9,517
9,517
8,803
8,463
6,907
Operating Income
4,961
4,961
3,395
4,711
-2,521
Net Non Operating Interest Income Expense
-1,516
-1,516
-1,227
-1,100
-887
Pretax Income
2,521
2,521
3,732
2,794
-3,698
Tax Provision
1,175
1,175
1,059
661
78
Net Income Common Stockholders
768
768
2,173
1,547
-3,824
Diluted NI Available to Com Stockholders
768
768
2,173
1,547
-3,824
Basic EPS
0.00
--
0.00
0.00
-0.00
Diluted EPS
0.00
--
0.00
0.00
-0.00
Basic Average Shares
1,064,000
--
1,064,000
1,064,000
1,023,301
Diluted Average Shares
1,064,000
--
1,064,000
1,064,000
1,023,301
Total Operating Income as Reported
5,816
5,816
5,138
4,510
-2,419
Rent Expense Supplemental
29
--
--
--
--
Total Expenses
96,614
96,614
99,330
88,492
59,638
Net Income from Continuing & Discontinued Operation
768
768
2,173
1,547
-3,824
Normalized Income
1,322.440
1,322.440
1,580.671
2,119.566
-3,865.500
Interest Income
82
82
24
15
10
Interest Expense
1,598
1,598
1,251
1,115
897
Net Interest Income
-1,516
-1,516
-1,227
-1,100
-887
EBIT
4,119
4,119
4,983
3,909
-2,801
EBITDA
10,745
10,745
11,046
10,243
2,610
Reconciled Cost of Revenue
87,097
87,097
90,527
80,029
52,731
Reconciled Depreciation
6,626
6,626
6,063
6,334
5,411
Net Income from Continuing Operation Net Minority Interest
768
768
2,173
1,547
-3,824
Total Unusual Items Excluding Goodwill
-668
-668
827
-750
50
Total Unusual Items
-668
-668
827
-750
50
Normalized EBITDA
11,413
11,413
10,219
10,993
2,560
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-113.560
-113.560
234.671
-177.434
8.500
12/31/2020 - 3/12/2020
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