2.1200
+0.1200
+(6.00%)
As of 10:28:53 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,017,796.0300
3,017,796.0300
5,014,659.9720
5,956,105.7980
2,164,946.2880
Cost of Revenue
1,789,388.8220
1,789,388.8220
2,942,400.5310
3,318,073.3680
1,262,829.2890
Gross Profit
1,228,407.2080
1,228,407.2080
2,072,259.4410
2,638,032.4300
902,116.9990
Operating Expense
577,672.8980
577,672.8980
817,471.7290
860,901.3520
404,978.6910
Operating Income
650,734.3100
650,734.3100
1,254,787.7120
1,777,131.0780
497,138.3080
Net Non Operating Interest Income Expense
1,402.8440
1,402.8440
-64,518.4680
-134,304.0800
-58,950.2540
Pretax Income
710,243.6480
710,243.6480
1,181,069.6860
1,600,348.2130
379,375.0310
Tax Provision
167,463.1580
167,463.1580
315,756.1670
302,184.6190
114,037.4980
Net Income Common Stockholders
309,084.7930
309,084.7930
426,179.1910
589,897.3210
120,077.5140
Diluted NI Available to Com Stockholders
309,084.7930
309,084.7930
426,179.1910
589,897.3210
120,077.5140
Basic EPS
0.05
--
0.06
0.08
0.02
Diluted EPS
0.05
--
0.06
0.08
0.02
Basic Average Shares
6,412,619.9300
--
7,193,160.1600
7,705,523.2000
7,705,523.2000
Diluted Average Shares
6,412,619.9300
--
7,193,160.1600
7,705,523.2000
7,705,523.2000
Total Operating Income as Reported
650,734.3100
650,734.3100
1,254,787.7120
1,777,131.0780
497,138.3080
Rent Expense Supplemental
4,162.8110
4,162.8110
4,703.0260
2,743.8860
2,850.7340
Total Expenses
2,367,061.7200
2,367,061.7200
3,759,872.2600
4,178,974.7200
1,667,807.9800
Net Income from Continuing & Discontinued Operation
309,084.7930
309,084.7930
426,179.1910
589,897.3210
120,077.5140
Normalized Income
309,084.7930
309,084.7930
426,179.1910
589,897.3210
120,077.5140
Interest Income
62,262.0970
62,262.0970
42,939.1420
24,584.1430
10,391.2950
Interest Expense
60,859.2530
60,859.2530
107,457.6100
158,888.2230
69,341.5490
Net Interest Income
1,402.8440
1,402.8440
-64,518.4680
-134,304.0800
-58,950.2540
EBIT
771,102.9010
771,102.9010
1,288,527.2960
1,759,236.4360
448,716.5800
EBITDA
791,061.4980
791,061.4980
1,302,712.9810
1,773,494.6560
460,000.1080
Reconciled Cost of Revenue
1,789,388.8220
1,789,388.8220
2,942,400.5310
3,318,073.3680
1,262,829.2890
Reconciled Depreciation
19,958.5970
19,958.5970
14,185.6850
14,258.2200
11,283.5280
Net Income from Continuing Operation Net Minority Interest
309,084.7930
309,084.7930
426,179.1910
589,897.3210
120,077.5140
Total Unusual Items Excluding Goodwill
-1,838.9750
--
--
--
-1,838.9750
Total Unusual Items
-1,838.9750
--
--
--
-1,838.9750
Normalized EBITDA
791,061.4980
791,061.4980
1,302,712.9810
1,773,494.6560
460,000.1080
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0002
0.0003
12/31/2021 - 8/28/2017
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