Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
253.00
+1.00
+(0.40%)
As of 10:05:50 AM GMT+9. Market Open.
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
48,921,000
45,100,000
29,966,000
18,479,000
Cost of Revenue
40,561,000
35,187,000
25,265,000
19,510,000
Gross Profit
8,360,000
9,913,000
4,700,000
-1,031,000
Operating Expense
2,131,000
2,084,000
2,802,000
1,805,000
Operating Income
6,229,000
7,829,000
1,898,000
-2,836,000
Net Non Operating Interest Income Expense
306,000
-153,000
-1,462,000
-1,943,000
Pretax Income
5,770,000
8,294,000
-2,940,000
-12,799,000
Tax Provision
388,000
736,000
216,000
-1,624,000
Net Income Common Stockholders
1,520,000
4,413,000
-2,943,000
-11,174,000
Diluted NI Available to Com Stockholders
1,520,000
4,413,000
-2,943,000
-11,174,000
Basic EPS
27.54
80.43
-56.67
-299.28
Diluted EPS
26.97
78.52
-56.67
-299.28
Basic Average Shares
55,090.54
54,867.59
51,942.75
37,338.24
Diluted Average Shares
55,998.47
56,202.24
51,942.75
37,338.24
Total Operating Income as Reported
6,229,000
7,829,000
1,898,000
-2,837,000
Total Expenses
42,692,000
37,271,000
28,067,000
21,315,000
Net Income from Continuing & Discontinued Operation
1,520,000
4,413,000
-2,943,000
-11,174,000
Normalized Income
1,601,149.74
4,428,487
-165,024.80
-4,433,551.53
Interest Income
613,000
205,000
10,000
56,000
Interest Expense
307,000
358,000
1,472,000
1,999,000
Net Interest Income
306,000
-153,000
-1,462,000
-1,943,000
EBIT
6,077,000
8,652,000
-1,468,000
-10,800,000
EBITDA
6,077,000
15,746,000
4,187,000
-5,258,000
Reconciled Cost of Revenue
40,561,000
35,187,000
25,265,000
19,510,000
Reconciled Depreciation
--
7,094,000
5,655,000
5,542,000
Net Income from Continuing Operation Net Minority Interest
1,520,000
4,413,000
-2,943,000
-11,174,000
Total Unusual Items Excluding Goodwill
-87,000
-17,000
-4,004,000
-7,720,000
Total Unusual Items
-87,000
-17,000
-4,004,000
-7,720,000
Normalized EBITDA
6,164,000
15,763,000
8,191,000
2,462,000
Tax Rate for Calcs
0
0
0
0
Tax Effect of Unusual Items
-5,850.26
-1,513
-1,226,024.80
-979,551.53
12/31/2020 - 12/16/2011
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