3.1600
+0.2700
+(9.34%)
At close: 1:30:40 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
60,385
60,385
59,154
55,186
46,841
Cost of Revenue
35,837
35,837
34,752
32,050
27,403
Gross Profit
24,548
24,548
24,402
23,136
19,438
Operating Expense
21,840
21,840
20,920
21,969
15,497
Operating Income
2,708
2,708
3,482
1,167
3,941
Net Non Operating Interest Income Expense
-779
-779
-653
-347
-413
Pretax Income
2,517
2,517
3,615
2,430
4,733
Tax Provision
458
458
947
310
302
Net Income Common Stockholders
2,686
2,686
3,456
2,871
4,968
Diluted NI Available to Com Stockholders
2,686
2,686
3,456
2,871
4,968
Basic EPS
0.02
0.02
0.02
0.02
0.03
Diluted EPS
0.02
0.02
0.02
0.02
0.03
Basic Average Shares
150,000
150,000
150,000
150,000
150,000
Diluted Average Shares
150,000
150,000
150,000
150,000
150,000
Total Operating Income as Reported
1,937
1,937
2,885
1,964
4,982
Total Expenses
57,677
57,677
55,672
54,019
42,900
Net Income from Continuing & Discontinued Operation
2,686
2,686
3,456
2,871
4,968
Normalized Income
2,679.4557
2,679.4557
3,414.6700
1,872.9424
3,606.7758
Interest Income
--
--
288
272
192
Interest Expense
779
779
653
619
605
Net Interest Income
-779
-779
-653
-347
-413
EBIT
3,296
3,296
4,268
3,049
5,338
EBITDA
5,500
5,500
6,445
5,398
7,170
Reconciled Cost of Revenue
35,837
35,837
34,752
32,050
27,403
Reconciled Depreciation
2,204
2,204
2,177
2,349
1,832
Net Income from Continuing Operation Net Minority Interest
2,686
2,686
3,456
2,871
4,968
Total Unusual Items Excluding Goodwill
8
8
56
1,144
1,454
Total Unusual Items
8
8
56
1,144
1,454
Normalized EBITDA
5,492
5,492
6,389
4,254
5,716
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0001
0.0001
Tax Effect of Unusual Items
1.4557
1.4557
14.6700
145.9424
92.7758
12/31/2021 - 10/20/2010
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