13.10
-0.29
(-2.17%)
At close: 3:00:03 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,616,793.77
11,858,876.22
21,909,436.58
10,915,317.99
3,011,005.49
Cost of Revenue
8,325,634.93
9,992,940.48
17,215,297.30
8,759,556.96
2,183,844.11
Gross Profit
-708,841.17
1,865,935.74
4,694,139.28
2,155,761.03
827,161.38
Operating Expense
839,574.54
1,102,985.16
1,244,844.68
445,176.97
184,791.29
Operating Income
-1,548,415.70
762,950.58
3,449,294.60
1,710,584.05
642,370.09
Net Non Operating Interest Income Expense
-111,197.22
-45,316.85
-89,894.93
-16,055.67
-23,504.46
Pretax Income
-2,755,788.20
694,596.62
3,330,338.37
1,947,254.85
612,481.03
Tax Provision
-548,561.33
-45,973.12
297,421.33
235,845.57
81,152.84
Net Income Common Stockholders
-2,207,226.87
740,569.74
3,032,917.04
1,711,409.28
531,328.19
Basic EPS
-3.46
1.27
5.60
3.25
1.18
Diluted EPS
-3.46
1.27
5.58
3.23
1.16
Basic Average Shares
650,612.05
582,208.92
541,689.06
526,299.78
449,205.61
Diluted Average Shares
650,612.05
582,208.92
544,020.99
529,328.51
456,906.28
Total Operating Income as Reported
-2,742,765.87
698,238.79
3,411,160.16
1,947,337.73
612,794.11
Rent Expense Supplemental
--
--
--
--
266.34
Total Expenses
9,165,209.47
11,095,925.64
18,460,141.97
9,204,733.94
2,368,635.40
Net Income from Continuing & Discontinued Operation
-2,207,226.87
740,569.74
3,032,917.04
1,711,409.28
531,328.19
Normalized Income
-1,378,726.47
912,091.39
2,976,114.87
1,529,635.07
544,482.17
Interest Income
107,099.75
69,048.05
50,108.77
16,619.98
3,063.34
Interest Expense
207,554.66
107,974.36
135,014.31
28,393.81
26,095.81
Net Interest Income
-111,197.22
-45,316.85
-89,894.93
-16,055.67
-23,504.46
EBIT
-2,548,233.54
802,570.98
3,465,352.67
1,975,648.66
638,576.84
EBITDA
-2,548,233.54
1,353,361.43
3,872,830.54
2,221,536.23
726,466.54
Reconciled Cost of Revenue
8,325,634.93
9,992,940.48
17,215,297.30
8,759,556.96
2,183,844.11
Reconciled Depreciation
--
550,790.45
407,477.87
245,887.56
87,889.69
Net Income from Continuing Operation Net Minority Interest
-2,207,226.87
740,569.74
3,032,917.04
1,711,409.28
531,328.19
Total Unusual Items Excluding Goodwill
-1,034,407.31
-228,695.54
62,372.44
206,824.12
-15,163.07
Total Unusual Items
-1,034,407.31
-228,695.54
62,372.44
206,824.12
-15,163.07
Normalized EBITDA
-1,513,826.23
1,582,056.97
3,810,458.11
2,014,712.11
741,629.60
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-205,906.92
-57,173.88
5,570.27
25,049.91
-2,009.08
12/31/2020 - 1/2/2019
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
6264.T Marumae Co., Ltd.
1,053.00
-3.39%
5982.T Maruzen Co., Ltd.
3,155.00
+0.96%
600862.SS Avic Aviation High-Technology Co., Ltd.
23.39
-0.04%
6492.T Okano Valve Mfg.Co.Ltd.
4,450.00
+1.02%
6312.T Freund Corporation
715.00
-1.65%
SVK.F Sandvik AB (publ)
16.60
-1.19%
7115.T Alpha Purchase Co., Ltd.
2,285.00
-3.34%
HURC Hurco Companies, Inc.
14.70
+0.20%