0.2200
+0.0050
+(2.33%)
At close: 4:55:39 PM GMT+8
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
152,836.0000
151,703.0000
170,441.0000
115,958.0000
Cost of Revenue
108,682.0000
115,785.0000
148,129.0000
112,145.0000
Gross Profit
41,438.0000
35,918.0000
22,312.0000
3,813.0000
Operating Expense
31,509.0000
31,454.0000
20,773.0000
13,985.0000
Operating Income
9,929.0000
4,464.0000
1,539.0000
-10,172.0000
Net Non Operating Interest Income Expense
-3,203.0000
-2,774.0000
-2,718.0000
-3,505.0000
Pretax Income
14,542.0000
12,030.0000
5,382.0000
-10,765.0000
Tax Provision
2,522.0000
1,879.0000
196.0000
-3,367.0000
Net Income Common Stockholders
12,106.0000
10,219.0000
5,326.0000
-7,471.0000
Diluted NI Available to Com Stockholders
12,106.0000
10,219.0000
5,326.0000
-7,471.0000
Basic EPS
0.07
0.06
0.03
-0.05
Diluted EPS
0.07
0.06
0.03
-0.05
Basic Average Shares
177,135.3600
176,707.8600
154,740.7640
151,384.6000
Diluted Average Shares
177,135.3600
176,707.8600
154,740.7640
151,384.6000
Rent Expense Supplemental
3,274.0000
3,216.0000
3,483.0000
--
Total Expenses
140,191.0000
147,239.0000
168,902.0000
126,130.0000
Net Income from Continuing & Discontinued Operation
12,106.0000
10,219.0000
5,326.0000
-7,471.0000
Normalized Income
9,731.2606
8,799.7164
4,491.5377
-7,814.6136
Interest Income
--
83.0000
60.0000
58.0000
Interest Expense
3,110.0000
2,681.0000
2,573.0000
3,368.0000
Net Interest Income
-3,203.0000
-2,774.0000
-2,718.0000
-3,505.0000
EBIT
17,652.0000
14,711.0000
7,955.0000
-7,397.0000
EBITDA
32,696.0000
31,721.0000
26,571.0000
12,761.0000
Reconciled Cost of Revenue
108,682.0000
115,785.0000
148,129.0000
112,145.0000
Reconciled Depreciation
15,044.0000
17,010.0000
18,616.0000
20,158.0000
Net Income from Continuing Operation Net Minority Interest
12,106.0000
10,219.0000
5,326.0000
-7,471.0000
Total Unusual Items Excluding Goodwill
2,873.0000
1,682.0000
866.0000
500.0000
Total Unusual Items
2,873.0000
1,682.0000
866.0000
500.0000
Normalized EBITDA
29,823.0000
30,039.0000
25,705.0000
12,261.0000
Tax Rate for Calcs
0.0002
0.0002
0.0000
0.0003
Tax Effect of Unusual Items
498.2606
262.7164
31.5377
156.3864
12/31/2020 - 12/9/2014
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