0.8850
+0.0400
+(4.73%)
At close: April 14 at 9:10:03 AM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
43,962,000
43,962,000
44,355,000
45,729,492
39,419,400
Cost of Revenue
20,450,000
20,450,000
21,874,000
20,642,306
18,145,221
Gross Profit
23,512,000
23,512,000
22,481,000
25,087,186
21,274,179
Operating Expense
15,748,000
15,748,000
16,242,000
16,231,848
14,207,897
Operating Income
7,764,000
7,764,000
6,239,000
8,855,338
7,066,282
Net Non Operating Interest Income Expense
-900,000
-900,000
-856,000
-706,478
-448,036
Pretax Income
5,223,000
5,223,000
6,188,000
8,231,223
6,907,606
Tax Provision
1,261,000
1,261,000
1,454,000
2,350,261
1,873,743
Net Income Common Stockholders
3,950,000
3,950,000
4,716,000
5,856,295
5,019,732
Diluted NI Available to Com Stockholders
3,950,000
3,950,000
4,716,000
5,856,295
5,019,732
Basic EPS
1.10
1.10
1.32
1.63
1.40
Diluted EPS
1.10
1.10
1.32
1.63
1.40
Basic Average Shares
3,591,000
3,591,000
3,591,000
3,591,176
3,591,176
Diluted Average Shares
3,591,176.3010
3,591,000
3,591,000
3,591,176
3,591,176
Total Operating Income as Reported
7,765,000
7,765,000
6,238,000
8,889,836
7,121,202
Total Expenses
36,198,000
36,198,000
38,116,000
36,874,154
32,353,118
Net Income from Continuing & Discontinued Operation
3,950,000
3,950,000
4,716,000
5,856,295
5,019,732
Normalized Income
3,951,517.1357
3,951,517.1357
4,692,284.0983
5,856,295
5,019,732
Interest Income
451,000
451,000
240,000
143,048
250,671
Interest Expense
1,351,000
1,351,000
1,096,000
849,526
698,707
Net Interest Income
-900,000
-900,000
-856,000
-706,478
-448,036
EBIT
6,574,000
6,574,000
7,284,000
9,080,749
7,606,313
EBITDA
7,711,000
7,711,000
8,358,000
10,034,142
8,423,282
Reconciled Cost of Revenue
20,450,000
20,450,000
21,874,000
20,642,306
18,145,221
Reconciled Depreciation
1,137,000
1,137,000
1,074,000
953,393
816,969
Net Income from Continuing Operation Net Minority Interest
3,950,000
3,950,000
4,716,000
5,856,295
5,019,732
Total Unusual Items Excluding Goodwill
-2,000
-2,000
31,000
--
--
Total Unusual Items
-2,000
-2,000
31,000
--
--
Normalized EBITDA
7,713,000
7,713,000
8,327,000
10,034,142
8,423,282
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0003
Tax Effect of Unusual Items
-482.8643
-482.8643
7,284.0983
--
--
12/31/2021 - 2/15/2017
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