17.71
+0.03
+(0.17%)
At close: January 10 at 3:53:20 PM EST
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
20,565,000.00
17,931,000.00
14,427,000.00
11,537,000.00
8,885,000.00
Cost of Revenue
15,262,000.00
13,470,000.00
10,510,000.00
8,247,000.00
6,548,000.00
Gross Profit
5,303,000.00
4,461,000.00
3,917,000.00
3,290,000.00
2,337,000.00
Operating Expense
403,000.00
413,000.00
433,000.00
406,000.00
312,000.00
Operating Income
4,900,000.00
4,048,000.00
3,484,000.00
2,884,000.00
2,025,000.00
Net Non Operating Interest Income Expense
-3,219,000.00
-2,501,000.00
-1,855,000.00
-1,468,000.00
-1,179,000.00
Other Income Expense
171,000.00
482,000.00
306,000.00
1,917,000.00
349,000.00
Pretax Income
1,852,000.00
2,029,000.00
1,935,000.00
3,333,000.00
1,195,000.00
Tax Provision
344,000.00
581,000.00
560,000.00
614,000.00
291,000.00
Net Income Common Stockholders
-137,000.00
102,000.00
101,000.00
556,000.00
141,000.00
Diluted NI Available to Com Stockholders
-137,000.00
102,000.00
101,000.00
556,000.00
141,000.00
Total Expenses
15,665,000.00
13,883,000.00
10,943,000.00
8,653,000.00
6,860,000.00
Interest Expense
2,972,000.00
2,254,000.00
1,599,000.00
1,237,000.00
1,039,000.00
Net Interest Income
-3,219,000.00
-2,501,000.00
-1,855,000.00
-1,468,000.00
-1,179,000.00
Net Income from Continuing & Discontinued Operation
150,000.00
367,000.00
341,000.00
766,000.00
324,000.00
Normalized Income
317,736.50
451,210.94
218,067.18
860,630.66
336,103.77
EBIT
4,824,000.00
4,283,000.00
3,534,000.00
4,570,000.00
2,234,000.00
EBITDA
8,289,000.00
7,022,000.00
5,692,000.00
6,606,000.00
3,939,000.00
Reconciled Cost of Revenue
15,262,000.00
13,470,000.00
10,510,000.00
8,247,000.00
6,548,000.00
Reconciled Depreciation
3,465,000.00
2,739,000.00
2,158,000.00
2,036,000.00
1,705,000.00
Net Income from Continuing Operation Net Minority Interest
150,000.00
367,000.00
341,000.00
766,000.00
324,000.00
Total Unusual Items Excluding Goodwill
-206,000.00
-118,000.00
173,000.00
-116,000.00
-16,000.00
Total Unusual Items
-206,000.00
-118,000.00
173,000.00
-116,000.00
-16,000.00
Normalized EBITDA
8,495,000.00
7,140,000.00
5,519,000.00
6,722,000.00
3,955,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-38,263.50
-33,789.06
50,067.18
-21,369.34
-3,896.23
12/31/2020 - 1/21/2021
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.
UpgradeRelated Tickers
ELPC Companhia Paranaense de Energia
5.16
-2.55%
IGV.F AB Ignitis grupe
19.00
+2.15%
ACLLF ATCO Ltd.
32.44
-2.02%
CPLE3.SA Companhia Paranaense de Energia - COPEL
7.93
-1.73%
UTL Unitil Corporation
52.21
-0.70%
CPLE6.SA Companhia Paranaense de Energia - COPEL
8.76
-2.12%
AVA Avista Corporation
35.20
-3.67%
ELP Companhia Paranaense de Energia - COPEL
5.78
-2.53%
OTTR Otter Tail Corporation
72.89
-2.11%
CDUAF Canadian Utilities Limited
23.64
+0.85%