As of 8:10 AM GMT+2. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
30,362,000.00
30,362,000.00
28,719,000.00
21,941,000.00
19,715,000.00
Cost of Revenue
20,077,000.00
20,077,000.00
18,618,000.00
13,535,000.00
12,450,000.00
Gross Profit
10,285,000.00
10,285,000.00
10,101,000.00
8,406,000.00
7,265,000.00
Operating Expense
7,188,000.00
7,188,000.00
5,872,000.00
5,237,000.00
6,505,000.00
Operating Income
3,097,000.00
3,097,000.00
4,229,000.00
3,169,000.00
760,000.00
Net Non Operating Interest Income Expense
-603,000.00
-603,000.00
-383,000.00
-317,000.00
-480,000.00
Pretax Income
2,522,000.00
2,522,000.00
4,170,000.00
4,334,000.00
157,000.00
Tax Provision
121,000.00
121,000.00
1,131,000.00
799,000.00
245,000.00
Net Income Common Stockholders
2,304,000.00
2,304,000.00
2,682,000.00
3,324,000.00
-204,000.00
Diluted NI Available to Com Stockholders
2,304,000.00
2,304,000.00
2,682,000.00
3,324,000.00
-204,000.00
Basic EPS
4.09
4.09
4.66
5.77
-0.36
Diluted EPS
4.09
4.09
4.65
5.77
-0.36
Basic Average Shares
563,448.85
563,448.85
575,563.51
575,740.27
575,625.60
Diluted Average Shares
563,979.62
563,979.62
576,026.12
575,969.40
575,625.60
Total Operating Income as Reported
3,229,000.00
3,229,000.00
4,283,000.00
4,483,000.00
778,000.00
Rent Expense Supplemental
152,000.00
152,000.00
118,000.00
91,000.00
91,000.00
Total Expenses
27,265,000.00
27,265,000.00
24,490,000.00
18,772,000.00
18,955,000.00
Net Income from Continuing & Discontinued Operation
2,304,000.00
2,304,000.00
2,682,000.00
3,324,000.00
-204,000.00
Normalized Income
1,986,420.00
1,986,420.00
2,528,705.00
2,275,584.00
-227,250.00
Interest Income
90,000.00
90,000.00
74,000.00
49,000.00
50,000.00
Interest Expense
674,000.00
674,000.00
487,000.00
489,000.00
531,000.00
Net Interest Income
-603,000.00
-603,000.00
-383,000.00
-317,000.00
-480,000.00
EBIT
3,196,000.00
3,196,000.00
4,657,000.00
4,823,000.00
688,000.00
EBITDA
6,072,000.00
6,072,000.00
6,450,000.00
6,771,000.00
3,562,000.00
Reconciled Cost of Revenue
20,077,000.00
20,077,000.00
18,618,000.00
13,535,000.00
12,450,000.00
Reconciled Depreciation
2,876,000.00
2,876,000.00
1,793,000.00
1,948,000.00
2,874,000.00
Net Income from Continuing Operation Net Minority Interest
2,304,000.00
2,304,000.00
2,682,000.00
3,324,000.00
-204,000.00
Total Unusual Items Excluding Goodwill
335,000.00
335,000.00
215,000.00
1,304,000.00
31,000.00
Total Unusual Items
335,000.00
335,000.00
215,000.00
1,304,000.00
31,000.00
Normalized EBITDA
5,737,000.00
5,737,000.00
6,235,000.00
5,467,000.00
3,531,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
17,420.00
17,420.00
61,705.00
255,584.00
7,750.00
12/31/2020 - 1/3/2000
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