Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
0.4350
0.0000
(0.00%)
At close: February 28 at 4:45:38 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
116,854
116,854
101,733
74,625
85,975
Cost of Revenue
68,444
68,444
56,257
43,707
50,026
Gross Profit
48,410
48,410
45,476
30,918
35,949
Operating Expense
49,984
49,984
43,341
30,530
29,667
Operating Income
-1,574
-1,574
2,135
388
6,282
Net Non Operating Interest Income Expense
-1,123
-1,123
-518
-588
-714
Pretax Income
4,165
4,165
2,773
1,136
6,551
Tax Provision
593
593
259
-866
413
Net Income Common Stockholders
3,535
3,535
2,433
2,487
5,977
Diluted NI Available to Com Stockholders
3,535
3,535
2,433
2,487
5,977
Basic EPS
0.02
--
0.01
0.01
0.03
Diluted EPS
0.02
--
0.01
0.01
0.03
Basic Average Shares
200,996
--
200,996
200,996
200,996
Diluted Average Shares
200,996
--
200,996
200,996
200,996
Rent Expense Supplemental
2,163
2,163
1,932
1,394
--
Total Expenses
118,428
118,428
99,598
74,237
79,693
Net Income from Continuing & Discontinued Operation
3,535
3,535
2,433
2,487
5,977
Normalized Income
2,852.3321
2,852.3321
2,070.3603
927.4300
5,445.7458
Interest Income
1,096
1,096
649
397
528
Interest Expense
2,219
2,219
1,167
894
1,076
Net Interest Income
-1,123
-1,123
-518
-588
-714
EBIT
6,384
6,384
3,940
2,030
7,627
EBITDA
25,079
25,079
21,672
18,967
27,402
Reconciled Cost of Revenue
68,444
68,444
56,257
43,707
50,026
Reconciled Depreciation
18,695
18,695
17,732
16,937
19,775
Net Income from Continuing Operation Net Minority Interest
3,535
3,535
2,433
2,487
5,977
Total Unusual Items Excluding Goodwill
796
796
400
1,879
567
Total Unusual Items
796
796
400
1,879
567
Normalized EBITDA
24,283
24,283
21,272
17,088
26,835
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0002
0.0001
Tax Effect of Unusual Items
113.3321
113.3321
37.3603
319.4300
35.7458
12/31/2020 - 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
5DO.SI Sakae Holdings Ltd.
0.0950
0.00%
540.SI Tung Lok Restaurants (2000) Ltd
0.0860
0.00%
YK9.SI YKGI Limited
0.0930
0.00%
5KI.SI Soup Holdings Limited
0.0650
+4.84%
5OI.SI Japan Foods Holding Ltd.
0.3300
0.00%
5ML.SI Old Chang Kee Ltd.
0.8000
-1.23%
1D0.SI Kimly Limited
0.3150
0.00%
LKNCY Luckin Coffee Inc.
28.99
+5.00%