0.8800
-0.0100
(-1.12%)
At close: 4:50:01 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
54,276.1720
36,348.1720
32,932.5110
51,294.7750
32,275.9320
Cost of Revenue
26,728.7720
23,204.7720
21,299.9500
26,772.3500
19,691.3760
Gross Profit
27,547.4000
13,143.4000
11,632.5610
24,522.4250
12,584.5560
Operating Expense
-1,597.3710
-3,827.3710
-10,077.4600
11,133.8000
5,785.0030
Operating Income
29,144.7710
16,970.7710
21,710.0210
13,388.6250
6,799.5530
Net Non Operating Interest Income Expense
-4,967.5640
-4,418.5640
-3,190.9450
-1,687.1180
-1,262.7860
Pretax Income
30,463.3270
12,656.3270
13,822.8670
9,808.5670
4,179.7170
Tax Provision
3,410.9550
3,413.9550
1,285.5350
-12.5290
12.6430
Net Income Common Stockholders
27,113.4090
9,386.4090
12,672.4230
9,901.7520
4,228.6110
Diluted NI Available to Com Stockholders
27,113.4090
9,386.4090
12,672.4230
9,901.7520
4,228.6110
Basic EPS
0.03
0.01
0.02
0.01
0.01
Diluted EPS
0.03
0.01
0.01
0.01
0.01
Basic Average Shares
988,533.4850
848,394.4850
774,362.8280
689,527.4330
546,210.0920
Diluted Average Shares
998,417.8790
930,163.3790
888,366.7870
760,476.2190
546,210.0920
Total Operating Income as Reported
36,394.2990
18,038.2990
17,122.3640
11,495.6850
5,442.5520
Rent Expense Supplemental
--
--
--
12.9000
62.1340
Total Expenses
25,131.4010
19,377.4010
11,222.4900
37,906.1500
25,476.3790
Net Income from Continuing & Discontinued Operation
27,113.4090
9,386.4090
12,672.4230
9,901.7520
4,228.6110
Normalized Income
26,287.9595
8,606.8392
16,833.4251
11,340.3864
5,581.5073
Interest Income
4.3940
1.3940
0.4330
8.7460
1.5750
Interest Expense
4,971.9580
4,419.9580
3,191.3780
1,695.8640
1,264.3610
Net Interest Income
-4,967.5640
-4,418.5640
-3,190.9450
-1,687.1180
-1,262.7860
EBIT
35,435.2850
17,076.2850
17,014.2450
11,504.4310
5,444.0780
EBITDA
45,794.0360
25,629.0360
22,971.3410
15,346.9970
8,753.6280
Reconciled Cost of Revenue
26,728.7720
23,204.7720
21,299.9500
26,772.3500
19,691.3760
Reconciled Depreciation
10,358.7510
8,552.7510
5,957.0960
3,842.5660
3,309.5500
Net Income from Continuing Operation Net Minority Interest
27,113.4090
9,386.4090
12,672.4230
9,901.7520
4,228.6110
Total Unusual Items Excluding Goodwill
929.5280
1,067.5280
-4,587.6570
-1,892.9400
-1,357.0010
Total Unusual Items
929.5280
1,067.5280
-4,587.6570
-1,892.9400
-1,357.0010
Normalized EBITDA
44,864.5080
24,561.5080
27,558.9980
17,239.9370
10,110.6290
Tax Rate for Calcs
0.0001
0.0003
0.0001
0.0002
0.0000
Tax Effect of Unusual Items
104.0785
287.9582
-426.6549
-454.3056
-4.1047
12/31/2020 - 11/20/2007
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