5,820.00
+390.00
+(7.18%)
At close: 3:30:24 PM GMT+9
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
25,619,225.18
24,095,098.86
21,902,816.60
18,408,761.22
15,536,584.82
Cost of Revenue
16,389,473.52
13,889,503.91
13,380,529.20
9,736,083.28
9,941,664.45
Gross Profit
9,229,751.66
10,205,594.95
8,522,287.40
8,672,677.94
5,594,920.37
Operating Expense
--
7,577,255.00
6,670,363.00
5,003,496.00
3,481,586.00
Operating Income
7,190,699.66
2,628,339.95
1,851,924.40
3,669,181.94
2,113,334.37
Net Non Operating Interest Income Expense
731,252.86
109,450.44
-8,882.23
-13,337.49
-10,698.90
Pretax Income
414,846.70
2,859,612.78
1,956,512.61
3,742,661.15
2,153,796.15
Tax Provision
-762,360.54
-371,692.47
-248,906.34
108,687.55
319,030.35
Net Income Common Stockholders
1,177,207.26
3,231,305.26
2,205,418.96
3,633,973.59
1,834,765.80
Basic EPS
185.57
374.50
313.00
1.89k
953.50
Diluted EPS
185.57
374.50
313.00
1.89k
953.50
Basic Average Shares
10,895.30
8,628.32
7,046.07
1,923.76
1,924.24
Diluted Average Shares
10,895.30
8,628.32
7,046.07
1,923.76
1,924.24
Total Operating Income as Reported
-381,675.74
2,628,340.15
1,851,925.47
3,669,182.46
2,113,334.20
Total Expenses
18,428,525.52
21,466,758.91
20,050,892.20
14,739,579.28
13,423,250.45
Net Income from Continuing & Discontinued Operation
1,177,207.26
3,231,305.26
2,205,418.96
3,633,973.59
1,834,765.80
Normalized Income
1,190,517.90
3,244,615.90
2,219,883.44
3,645,726.09
1,854,582.98
Interest Income
--
143,792.00
16,204.00
1,655.00
1,217.00
Interest Expense
--
34,341.00
25,087.00
14,992.00
11,916.00
Net Interest Income
731,252.86
109,450.44
-8,882.23
-13,337.49
-10,698.90
EBIT
7,456,313.49
2,893,953.78
1,981,599.61
3,757,653.15
2,165,712.15
EBITDA
7,456,313.49
3,211,227.78
2,239,350.61
3,984,147.15
2,354,642.15
Reconciled Cost of Revenue
16,389,473.52
13,889,503.91
13,380,529.20
9,736,083.28
9,941,664.45
Reconciled Depreciation
--
317,274.00
257,751.00
226,494.00
188,930.00
Net Income from Continuing Operation Net Minority Interest
1,177,207.26
3,231,305.26
2,205,418.96
3,633,973.59
1,834,765.80
Total Unusual Items Excluding Goodwill
-17,514.00
-17,514.00
-19,951.00
-12,104.00
-23,263.00
Total Unusual Items
-17,514.00
-17,514.00
-19,951.00
-12,104.00
-23,263.00
Normalized EBITDA
7,473,827.49
3,228,741.78
2,259,301.61
3,996,251.15
2,377,905.15
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-4,203.36
-4,203.36
-5,486.53
-351.50
-3,445.82
12/31/2020 - 9/26/2023
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.
UpgradeRelated Tickers
300442.SZ Range Intelligent Computing Technology Group Company Limited
59.62
-1.00%
601360.SS 360 Security Technology Inc.
11.10
+7.35%
3769.T GMO Payment Gateway, Inc.
8,245.00
-0.48%
OFSS.NS Oracle Financial Services Software Limited
9,064.85
+0.78%
EEFT Euronet Worldwide, Inc.
99.07
+1.52%
ADYEY Adyen N.V.
16.25
+3.37%
CYBR CyberArk Software Ltd.
371.63
+0.84%
MSFT Microsoft Corporation
414.99
-6.18%