30.20
-1.20
(-3.82%)
At close: 8:11:21 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
7,018,000
7,018,000
6,928,000
6,558,000
3,940,000
Cost of Revenue
4,840,000
4,840,000
4,988,000
4,844,000
3,001,000
Gross Profit
2,178,000
2,178,000
1,940,000
1,714,000
939,000
Operating Expense
1,694,000
1,694,000
1,581,000
1,552,000
803,000
Operating Income
484,000
484,000
359,000
162,000
136,000
Net Non Operating Interest Income Expense
-146,000
-146,000
-145,000
-125,000
-60,000
Other Income Expense
-8,000
-8,000
18,000
56,000
3,000
Pretax Income
330,000
330,000
232,000
93,000
79,000
Tax Provision
80,000
80,000
79,000
20,000
32,000
Net Income Common Stockholders
-224,000
-224,000
-161,000
23,000
-137,000
Average Dilution Earnings
--
--
--
3,000
--
Diluted NI Available to Com Stockholders
-224,000
-224,000
-161,000
26,000
-137,000
Basic EPS
-1.74
-0.84
-0.68
0.10
-0.67
Diluted EPS
-1.74
-0.84
-0.68
0.10
-0.67
Basic Average Shares
257,734.62
267,675.76
235,136.85
233,201.57
206,000
Diluted Average Shares
257,734.62
267,675.76
235,136.85
266,080.75
206,000
Total Operating Income as Reported
484,000
484,000
359,000
162,000
136,000
Total Expenses
6,534,000
6,534,000
6,569,000
6,396,000
3,804,000
Net Income from Continuing & Discontinued Operation
250,000
250,000
153,000
73,000
47,000
Normalized Income
256,080
256,080
141,102
29,320
45,200
Interest Expense
146,000
146,000
145,000
125,000
60,000
Net Interest Income
-146,000
-146,000
-145,000
-125,000
-60,000
EBIT
476,000
476,000
377,000
218,000
139,000
EBITDA
778,000
778,000
680,000
522,000
341,000
Reconciled Cost of Revenue
4,840,000
4,840,000
4,988,000
4,844,000
3,001,000
Reconciled Depreciation
302,000
302,000
303,000
304,000
202,000
Net Income from Continuing Operation Net Minority Interest
250,000
250,000
153,000
73,000
47,000
Total Unusual Items Excluding Goodwill
-8,000
-8,000
18,000
56,000
3,000
Total Unusual Items
-8,000
-8,000
18,000
56,000
3,000
Normalized EBITDA
786,000
786,000
662,000
466,000
338,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,920
-1,920
6,102
12,320
1,200
12/31/2021 - 5/12/2020
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