Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
7.97
+0.23
+(2.97%)
As of 8:11:27 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
25,351,100
25,351,100
18,882,600
11,404,300
10,476,900
Cost of Revenue
22,374,000
22,374,000
15,931,800
9,215,500
8,975,700
Gross Profit
2,977,100
2,977,100
2,950,800
2,188,800
1,501,200
Operating Expense
1,899,300
1,899,300
1,591,600
464,100
341,600
Operating Income
1,077,800
1,077,800
1,359,200
1,724,700
1,159,600
Net Non Operating Interest Income Expense
--
--
-226,200
-17,700
5,600
Pretax Income
994,300
994,300
1,224,900
1,666,100
1,118,700
Tax Provision
284,200
284,200
359,400
445,900
238,600
Net Income Common Stockholders
610,000
610,000
715,000
1,215,500
873,000
Diluted NI Available to Com Stockholders
610,000
610,000
715,000
1,215,500
873,000
Basic EPS
0.43
0.75
1.01
2.69
1.98
Diluted EPS
0.43
0.73
0.99
2.68
1.97
Basic Average Shares
815,755.36
815,826.51
711,058.06
451,995.29
441,872
Diluted Average Shares
834,831.14
834,983.67
722,913.79
453,169.19
442,935
Total Operating Income as Reported
984,200
984,200
1,218,500
1,664,500
1,120,600
Total Expenses
24,273,300
24,273,300
17,523,400
9,679,600
9,317,300
Net Income from Continuing & Discontinued Operation
683,600
683,600
760,000
1,215,500
873,000
Normalized Income
748,859.60
748,859.60
916,808.55
1,243,755.20
899,118.44
Interest Income
--
--
148,000
10,600
5,600
Interest Expense
--
--
374,200
28,300
--
Net Interest Income
--
--
-226,200
-17,700
5,600
EBIT
1,077,800
1,077,800
1,359,200
1,694,400
1,159,600
EBITDA
1,250,300
1,250,300
7,617,200
5,367,000
4,938,200
Reconciled Cost of Revenue
22,374,000
22,374,000
15,931,800
9,215,500
8,975,700
Reconciled Depreciation
172,500
172,500
6,258,000
3,672,600
3,778,600
Net Income from Continuing Operation Net Minority Interest
683,600
683,600
837,600
1,215,500
873,000
Total Unusual Items Excluding Goodwill
-91,400
-91,400
-112,100
-38,600
-33,200
Total Unusual Items
-91,400
-91,400
-112,100
-38,600
-33,200
Normalized EBITDA
1,341,700
1,341,700
7,729,300
5,405,600
4,971,400
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-26,140.40
-26,140.40
-32,891.45
-10,344.80
-7,081.56
12/31/2021 - 6/23/2021
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