0.069
0.000
(0.00%)
At close: March 28 at 3:42:54 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
245,833
245,833
176,094
295,776
379,555
Cost of Revenue
198,714
198,714
163,419
225,223
262,649
Gross Profit
47,119
47,119
12,675
70,553
116,906
Operating Expense
34,639
34,639
33,751
52,862
44,878
Operating Income
12,480
12,480
-21,076
17,691
72,028
Net Non Operating Interest Income Expense
-9,086
-9,086
-8,872
-9,052
-9,561
Pretax Income
3,316
3,316
-30,333
8,937
63,255
Tax Provision
-430
-430
-4,323
1,608
12,381
Net Income Common Stockholders
3,746
3,746
-26,010
7,329
50,874
Diluted NI Available to Com Stockholders
3,746
3,746
-26,010
7,329
50,874
Basic EPS
0.00
0.00
-0.01
0.00
0.03
Diluted EPS
0.00
0.00
-0.01
0.00
0.03
Basic Average Shares
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
Diluted Average Shares
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
Total Operating Income as Reported
12,667
12,667
-21,135
18,346
73,059
Total Expenses
233,353
233,353
197,170
278,085
307,527
Net Income from Continuing & Discontinued Operation
3,746
3,746
-26,010
7,329
50,874
Normalized Income
3,810.500
3,810.500
-25,787.055
7,397.066
50,296.535
Interest Income
265
265
326
357
243
Interest Expense
9,351
9,351
9,198
9,409
9,804
Net Interest Income
-9,086
-9,086
-8,872
-9,052
-9,561
EBIT
12,667
12,667
-21,135
18,346
73,059
EBITDA
46,709
46,709
12,448
44,785
91,106
Reconciled Cost of Revenue
198,714
198,714
163,419
225,223
262,649
Reconciled Depreciation
34,042
34,042
33,583
26,439
18,047
Net Income from Continuing Operation Net Minority Interest
3,746
3,746
-26,010
7,329
50,874
Total Unusual Items Excluding Goodwill
-86
-86
-260
-83
718
Total Unusual Items
-86
-86
-260
-83
718
Normalized EBITDA
46,795
46,795
12,708
44,868
90,388
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-21.500
-21.500
-37.055
-14.934
140.535
12/31/2020 - 1/15/2019
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.
Upgrade