Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
117.70
+6.50
+(5.85%)
At close: March 5 at 3:30:30 PM GMT+1
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
72,768,000
72,768,000
69,885,000
62,514,000
50,230,000
Cost of Revenue
30,425,000
30,425,000
30,310,000
27,282,000
21,096,000
Gross Profit
42,343,000
42,343,000
39,575,000
35,232,000
29,134,000
Operating Expense
33,765,000
33,765,000
31,539,000
28,828,000
24,731,000
Operating Income
8,578,000
8,578,000
8,036,000
6,404,000
4,403,000
Net Non Operating Interest Income Expense
-1,410,000
-1,410,000
-1,175,000
-754,000
-750,000
Pretax Income
7,376,000
7,376,000
7,019,000
6,154,000
3,820,000
Tax Provision
2,102,000
2,102,000
1,917,000
1,737,000
1,625,000
Net Income Common Stockholders
4,863,000
4,863,000
4,702,000
4,259,000
2,597,000
Diluted NI Available to Com Stockholders
4,863,000
4,863,000
4,702,000
4,259,000
2,597,000
Basic EPS
8.07
8.65
8.28
7.55
4.56
Diluted EPS
7.99
8.43
8.18
7.47
4.51
Basic Average Shares
571,174.54
562,417.39
568,208.02
564,345.44
569,510.30
Diluted Average Shares
577,737.37
576,868.33
575,111.90
570,510.02
575,850.48
Total Operating Income as Reported
8,783,000
8,783,000
8,071,000
6,489,000
4,438,000
Total Expenses
64,190,000
64,190,000
61,849,000
56,110,000
45,827,000
Net Income from Continuing & Discontinued Operation
4,863,000
4,863,000
4,702,000
4,259,000
2,597,000
Normalized Income
4,774,750
4,774,750
4,571,860
4,101,260
2,549,225
Interest Income
--
--
--
133,000
275,000
Interest Expense
1,410,000
1,410,000
1,175,000
810,000
750,000
Net Interest Income
-1,410,000
-1,410,000
-1,175,000
-754,000
-750,000
EBIT
8,786,000
8,786,000
8,194,000
6,964,000
4,570,000
EBITDA
12,784,000
12,784,000
11,994,000
10,578,000
7,789,000
Reconciled Cost of Revenue
30,425,000
30,425,000
30,310,000
27,282,000
21,096,000
Reconciled Depreciation
3,998,000
3,998,000
3,800,000
3,614,000
3,219,000
Net Income from Continuing Operation Net Minority Interest
4,863,000
4,863,000
4,702,000
4,259,000
2,597,000
Total Unusual Items Excluding Goodwill
125,000
125,000
180,000
220,000
65,000
Total Unusual Items
125,000
125,000
180,000
220,000
65,000
Normalized EBITDA
12,659,000
12,659,000
11,814,000
10,358,000
7,724,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
36,750
36,750
49,860
62,260
17,225
12/31/2021 - 10/4/2017
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.
UpgradeRelated Tickers
BV0.F Bravida Holding AB (publ)
8.34
+1.46%
BV0.MU Bravida Holding AB
8.31
0.00%
BRAN.TA Baran Group Ltd
1,487.00
+0.13%
1547.HK IBI GROUP HLDGS
0.221
-0.45%
TGP.L Tekmar Group plc
6.25
0.00%
SWEC-A.ST Sweco AB (publ)
189.50
+3.55%
VANL.L Van Elle Holdings plc
39.00
-0.51%
KIEl.XC
3996.HK China Energy Engineering Corporation Limited
0.980
0.00%
0310.KL UUE Holdings Berhad
0.6450
0.00%