0.3900
0.0000
(0.00%)
At close: April 16 at 4:49:41 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
135,575
135,575
116,854
101,733
74,625
Cost of Revenue
77,816
77,816
68,444
56,257
43,707
Gross Profit
57,759
57,759
48,410
45,476
30,918
Operating Expense
55,704
55,704
50,325
43,341
30,530
Operating Income
2,055
2,055
-1,915
2,135
388
Net Non Operating Interest Income Expense
-1,628
-1,628
-1,123
-518
-588
Pretax Income
4,409
4,409
4,165
2,773
1,136
Tax Provision
664
664
593
259
-866
Net Income Common Stockholders
3,639
3,639
3,535
2,433
2,487
Diluted NI Available to Com Stockholders
3,639
3,639
3,535
2,433
2,487
Basic EPS
0.02
--
0.02
0.01
0.01
Diluted EPS
0.02
--
0.02
0.01
0.01
Basic Average Shares
201,049.7240
--
200,852.2730
200,996
200,996
Diluted Average Shares
201,049.7240
--
200,852.2730
200,996
200,996
Rent Expense Supplemental
--
--
2,163
1,932
1,394
Total Expenses
133,520
133,520
118,769
99,598
74,237
Net Income from Continuing & Discontinued Operation
3,639
3,639
3,535
2,433
2,487
Normalized Income
3,639
3,639
3,535
2,070.3603
927.4300
Interest Income
840
840
1,096
649
397
Interest Expense
2,468
2,468
2,219
1,167
894
Net Interest Income
-1,628
-1,628
-1,123
-518
-588
EBIT
6,877
6,877
6,384
3,940
2,030
EBITDA
25,572
25,572
26,516
21,672
18,967
Reconciled Cost of Revenue
77,816
77,816
68,444
56,257
43,707
Reconciled Depreciation
18,695
18,695
20,132
17,732
16,937
Net Income from Continuing Operation Net Minority Interest
3,639
3,639
3,535
2,433
2,487
Total Unusual Items Excluding Goodwill
428
--
796
400
1,879
Total Unusual Items
428
--
796
400
1,879
Normalized EBITDA
25,572
25,572
26,516
21,272
17,088
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0001
0.0002
Tax Effect of Unusual Items
--
--
--
37.3603
319.4300
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.
UpgradeRelated Tickers
ELROF Elior Group SA
2.4300
0.00%
SCUPF Aegis Brands Inc.
0.2800
0.00%
DRX.SI ST Group Food Industries Holdings Limited
0.1450
+4.32%
GCFB Granite City Food & Brewery, Ltd.
0.0002
0.00%
MARZF Marston's PLC
0.4516
0.00%
5OI.SI Japan Foods Holding Ltd.
0.2750
+1.85%
ALSSF Alsea, S.A.B. de C.V.
2.0150
0.00%
ZAMP3.SA Zamp S.A.
3.0300
0.00%
BTBD BT Brands, Inc.
1.1000
-0.90%
42R.SI Jumbo Group Limited
0.2550
-1.92%