0.1250
+0.0050
+(4.17%)
At close: 4:50:05 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
192,338
192,338
160,740
178,267.7900
154,798.9950
Cost of Revenue
143,086
143,086
120,771
130,891.9290
115,788.6320
Gross Profit
49,252
49,252
39,969
47,375.8610
39,010.3630
Operating Expense
33,143
33,143
23,375
14,008.9430
14,440.2330
Operating Income
16,109
16,109
16,594
33,366.9180
24,570.1300
Net Non Operating Interest Income Expense
1,345
1,345
2,918
-148.8060
-184.4420
Pretax Income
17,454
17,454
22,079
26,081.6770
23,187.4280
Tax Provision
4,752
4,752
6,235
6,387.2120
5,233.5540
Net Income Common Stockholders
12,702
12,702
15,844
19,694.4650
17,953.8740
Diluted NI Available to Com Stockholders
12,702
12,702
15,844
19,694.4650
17,953.8740
Basic EPS
0.01
--
0.02
0.02
0.02
Diluted EPS
0.00
--
0.00
0.02
0.02
Basic Average Shares
1,054,307
--
1,054,307
1,054,306.8500
1,054,306.8500
Diluted Average Shares
1,054,306.8500
1,054,307
1,054,307
1,054,306.8500
1,054,306.8500
Total Operating Income as Reported
16,109
16,109
19,161
--
--
Total Expenses
176,229
176,229
144,146
144,900.8720
130,228.8650
Net Income from Continuing & Discontinued Operation
12,702
12,702
15,844
19,694.4650
17,953.8740
Normalized Income
12,702
12,702
15,844
19,889.4103
17,953.8740
Interest Income
1,664
1,664
3,134
--
--
Interest Expense
319
319
216
148.8060
184.4420
Net Interest Income
1,345
1,345
2,918
-148.8060
-184.4420
EBIT
17,773
17,773
22,295
26,230.4830
23,371.8700
EBITDA
23,295
23,295
24,578
28,631.9090
25,975.0090
Reconciled Cost of Revenue
143,086
143,086
120,771
130,891.9290
115,788.6320
Reconciled Depreciation
5,522
5,522
2,283
2,401.4260
2,603.1390
Net Income from Continuing Operation Net Minority Interest
12,702
12,702
15,844
19,694.4650
17,953.8740
Total Unusual Items Excluding Goodwill
--
--
242.7440
-258.1690
--
Total Unusual Items
--
--
242.7440
-258.1690
--
Normalized EBITDA
23,295
23,295
24,578
28,890.0780
25,975.0090
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
-63.2237
--
12/31/2021 - 1/3/2000
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