0.4800
0.0000
(0.00%)
At close: January 17 at 4:57:39 PM GMT+8
Breakdown
TTM
12/31/2021
12/31/2020
Total Revenue
260,378.3150
231,277.9090
263,126.1360
Cost of Revenue
143,528.1950
116,325.9430
175,073.0440
Gross Profit
116,850.1200
114,951.9660
88,053.0930
Operating Expense
62,912.3180
50,306.7500
28,994.4620
Operating Income
53,937.8020
64,645.2160
59,058.6310
Net Non Operating Interest Income Expense
-44,583.8630
-33,863.3920
-38,036.5760
Pretax Income
26,679.9490
34,662.6310
16,942.1620
Tax Provision
8,222.8790
13,411.4840
10,136.8300
Net Income Common Stockholders
-5,452.2450
-2,789.5380
-13,773.9450
Diluted NI Available to Com Stockholders
-5,452.2450
-2,789.5380
-13,773.9450
Basic EPS
-0.01
-0.01
-0.03
Diluted EPS
-0.01
-0.01
-0.03
Basic Average Shares
528,102.6830
528,487.0670
528,487.0670
Diluted Average Shares
528,102.6830
528,487.0670
528,487.0670
Total Operating Income as Reported
71,263.8120
68,526.0230
54,978.7380
Rent Expense Supplemental
--
214.0600
1.4660
Total Expenses
206,440.5130
166,632.6930
204,067.5060
Net Income from Continuing & Discontinued Operation
18,457.0700
21,251.1470
6,805.3320
Normalized Income
15,772.3450
18,871.8816
9,906.0507
Interest Expense
44,583.8630
33,863.3920
38,036.5760
Net Interest Income
-44,583.8630
-33,863.3920
-38,036.5760
EBIT
71,263.8120
68,526.0230
54,978.7380
EBITDA
71,263.8120
77,905.3690
76,997.5010
Reconciled Cost of Revenue
143,528.1950
116,325.9430
175,073.0440
Reconciled Depreciation
--
9,379.3460
22,018.7630
Net Income from Continuing Operation Net Minority Interest
18,457.0700
21,251.1470
6,805.3320
Total Unusual Items Excluding Goodwill
3,880.8070
3,880.8070
-4,079.8930
Total Unusual Items
3,880.8070
3,880.8070
-4,079.8930
Normalized EBITDA
67,383.0050
74,024.5620
81,077.3940
Tax Rate for Calcs
0.0003
0.0004
0.0002
Tax Effect of Unusual Items
1,196.0820
1,501.5416
-979.1743
12/31/2020 - 5/9/2006
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