Unlock stock picks and a broker-level newsfeed that powers Wall Street.
6,830.00
+10.00
+(0.15%)
At close: April 4 at 3:30:29 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
34,234,509.04
34,234,509.04
27,798,503.88
19,838,547.12
15,597,796.41
Cost of Revenue
17,493,432.72
17,493,432.72
14,747,365.92
11,108,231.72
9,095,999.27
Gross Profit
16,741,076.32
16,741,076.32
13,051,137.96
8,730,315.40
6,501,797.14
Operating Expense
9,855,366.19
9,855,366.19
8,208,596.27
6,204,138.49
5,922,385.07
Operating Income
6,885,710.13
6,885,710.13
4,842,541.69
2,526,176.91
579,412.07
Net Non Operating Interest Income Expense
-2,141,334.70
-2,141,334.70
-884,509.76
2,358,765.61
-207,961.88
Pretax Income
6,638,815.76
6,638,815.76
1,781,093.87
2,081,016.82
-5,437,694.11
Tax Provision
989,208.73
989,208.73
-1,876,633.12
1,245,487.11
-2,585,973.78
Net Income Common Stockholders
5,649,607.02
5,649,607.02
3,657,727
835,529.71
-2,851,720
Basic EPS
285.00
--
193.00
50.00
-183.00
Diluted EPS
285.00
--
192.00
5.00
-183.00
Basic Average Shares
19,823.18
--
18,951.95
16,710.59
15,583.17
Diluted Average Shares
19,823.18
--
19,050.66
167,105.94
15,583.17
Total Operating Income as Reported
6,885,710.03
6,885,710.03
4,842,541.60
2,526,176.81
579,411.97
Rent Expense Supplemental
71,310.26
--
--
1,277.40
--
Total Expenses
27,348,798.91
27,348,798.91
22,955,962.19
17,312,370.21
15,018,384.34
Net Income from Continuing & Discontinued Operation
5,649,607.02
5,649,607.02
3,657,727
835,529.71
-2,851,720
Normalized Income
5,550,967.45
5,550,967.45
3,930,102.13
2,076,286.87
-2,233,766.30
Interest Income
324,007.47
324,007.47
358,004.85
202,554.22
144,118.26
Interest Expense
970,470.93
970,470.93
756,425.57
1,373,252.33
1,606,409.13
Net Interest Income
-2,141,334.70
-2,141,334.70
-884,509.76
2,358,765.61
-207,961.88
EBIT
7,609,286.69
7,609,286.69
2,537,519.44
3,454,269.15
-3,831,284.98
EBITDA
11,027,956.19
11,027,956.19
5,244,998.33
5,869,712.57
-1,618,180.87
Reconciled Cost of Revenue
17,493,432.72
17,493,432.72
14,747,365.92
11,108,231.72
9,095,999.27
Reconciled Depreciation
3,418,669.50
3,418,669.50
2,707,478.89
2,415,443.42
2,213,104.11
Net Income from Continuing Operation Net Minority Interest
5,649,607.02
5,649,607.02
3,657,727
835,529.71
-2,851,720
Total Unusual Items Excluding Goodwill
115,910.70
115,910.70
-358,388.33
-1,711,389.19
-823,938.27
Total Unusual Items
115,910.70
115,910.70
-358,388.33
-1,711,389.19
-823,938.27
Normalized EBITDA
10,912,045.49
10,912,045.49
5,603,386.66
7,581,101.76
-794,242.60
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
17,271.13
17,271.13
-86,013.20
-470,632.03
-205,984.57
12/31/2021 - 4/5/2017
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