Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
2.7300
+0.0300
+(1.11%)
As of 11:02:16 AM GMT+3. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
33,047,743.4900
19,992,628.1790
30,487,019.8430
6,954,702.2490
3,488,815.0620
Cost of Revenue
29,944,233.3560
17,657,560.9090
28,265,526.5430
6,340,985.5260
3,229,965.9470
Gross Profit
3,103,510.1340
2,335,067.2700
2,221,493.3000
613,716.7230
258,849.1150
Operating Expense
867,401.3830
406,774.0070
291,741.2430
107,804.7210
84,656.5200
Operating Income
2,236,108.7510
1,928,293.2630
1,929,752.0570
505,912.0020
174,192.5950
Net Non Operating Interest Income Expense
-949,512.7310
-446,232.0370
-438,278.2760
-43,781.8710
-1,526.9070
Pretax Income
429,134.5390
285,675.8170
552,348.5030
442,431.7870
157,003.3600
Tax Provision
-143,327.7770
167,074.6900
336,626.9040
51,085.6380
33,246.4390
Net Income Common Stockholders
459,599.0440
137,155.6650
397,705.9720
142,069.6880
56,805.2520
Diluted NI Available to Com Stockholders
459,599.0440
137,155.6650
397,705.9720
142,069.6880
56,805.2520
Basic EPS
3.83
1.14
3.31
1.18
0.60
Diluted EPS
3.83
1.14
3.31
1.18
0.60
Basic Average Shares
120,000
120,000
120,000
120,000
94,175.0400
Diluted Average Shares
196,000
120,000
120,000
120,000
94,175.0400
Total Operating Income as Reported
2,518,580.0900
2,129,388.9720
2,215,697.7760
477,921.2900
154,945.0610
Rent Expense Supplemental
20,022.5100
16,281.4520
12,533.5400
2,113.6050
841.8670
Total Expenses
30,811,634.7390
18,064,334.9160
28,557,267.7860
6,448,790.2470
3,314,622.4670
Net Income from Continuing & Discontinued Operation
459,599.0440
137,155.6650
397,705.9720
142,069.6880
56,805.2520
Normalized Income
517,515.5050
51,384.7973
315,932.1930
126,815.2496
71,410.1046
Interest Income
319,017.2360
113,171.2380
30,041.8900
9,026.4730
3,522.4030
Interest Expense
1,280,670.6940
562,668.7350
457,003.0940
53,353.0080
10,109.1740
Net Interest Income
-949,512.7310
-446,232.0370
-438,278.2760
-43,781.8710
-1,526.9070
EBIT
1,709,805.2330
848,344.5520
1,009,351.5970
495,784.7950
167,112.5340
EBITDA
1,904,194.0640
951,164.5900
1,068,726.4030
503,489.2250
170,416.8660
Reconciled Cost of Revenue
29,944,233.3560
17,657,560.9090
28,265,526.5430
6,340,985.5260
3,229,965.9470
Reconciled Depreciation
194,388.8310
102,820.0380
59,374.8060
7,704.4300
3,304.3320
Net Income from Continuing Operation Net Minority Interest
459,599.0440
137,155.6650
397,705.9720
142,069.6880
56,805.2520
Total Unusual Items Excluding Goodwill
-77,221.9480
114,361.1570
106,199.7130
17,245.7260
-18,528.3450
Total Unusual Items
-77,221.9480
114,361.1570
106,199.7130
17,245.7260
-18,528.3450
Normalized EBITDA
1,981,416.0120
836,803.4330
962,526.6900
486,243.4990
188,945.2110
Tax Rate for Calcs
0.0003
0.0003
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
-19,305.4870
28,590.2893
24,425.9340
1,991.2876
-3,923.4924
12/31/2020 - 5/17/2006
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