At close: 4:19:45 PM GMT
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
26,755,000.00
27,009,000.00
29,189,000.00
26,834,000.00
23,142,000.00
Cost of Revenue
15,118,000.00
15,511,000.00
17,575,000.00
15,299,000.00
13,452,000.00
Gross Profit
11,637,000.00
11,498,000.00
11,614,000.00
11,535,000.00
9,690,000.00
Operating Expense
7,256,000.00
7,224,000.00
8,734,000.00
7,609,000.00
6,771,000.00
Operating Income
4,381,000.00
4,274,000.00
2,880,000.00
3,926,000.00
2,919,000.00
Net Non Operating Interest Income Expense
-491,000.00
-460,000.00
-424,000.00
-479,000.00
-530,000.00
Pretax Income
4,067,000.00
4,174,000.00
4,555,000.00
3,644,000.00
2,719,000.00
Tax Provision
950,000.00
999,000.00
1,027,000.00
963,000.00
717,000.00
Net Income Common Stockholders
3,005,000.00
3,043,000.00
3,291,000.00
2,280,000.00
1,679,000.00
Diluted NI Available to Com Stockholders
3,005,000.00
3,043,000.00
3,291,000.00
2,280,000.00
1,679,000.00
Basic EPS
5.34
5.37
5.48
3.73
2.74
Diluted EPS
5.33
5.35
5.46
3.72
2.74
Basic Average Shares
561,480.30
567,168.97
600,878.33
610,503.85
612,261.92
Diluted Average Shares
563,819.01
569,240.84
602,227.45
612,006.17
612,905.99
Total Operating Income as Reported
4,643,000.00
4,577,000.00
3,221,000.00
4,401,000.00
3,371,000.00
Total Expenses
22,374,000.00
22,735,000.00
26,309,000.00
22,908,000.00
20,223,000.00
Net Income from Continuing & Discontinued Operation
3,017,000.00
3,060,000.00
3,308,000.00
2,298,000.00
1,697,000.00
Normalized Income
3,059,152.69
3,032,640.00
1,945,870.00
2,442,300.00
1,719,940.00
Interest Income
163,000.00
170,000.00
108,000.00
64,000.00
88,000.00
Interest Expense
577,000.00
568,000.00
465,000.00
434,000.00
489,000.00
Net Interest Income
-491,000.00
-460,000.00
-424,000.00
-479,000.00
-530,000.00
EBIT
4,644,000.00
4,742,000.00
5,020,000.00
4,078,000.00
3,208,000.00
EBITDA
6,782,000.00
6,818,000.00
7,865,000.00
6,415,000.00
5,723,000.00
Reconciled Cost of Revenue
15,118,000.00
15,511,000.00
17,575,000.00
15,299,000.00
13,452,000.00
Reconciled Depreciation
2,138,000.00
2,076,000.00
2,845,000.00
2,337,000.00
2,515,000.00
Net Income from Continuing Operation Net Minority Interest
3,017,000.00
3,060,000.00
3,308,000.00
2,298,000.00
1,697,000.00
Total Unusual Items Excluding Goodwill
-55,000.00
36,000.00
1,769,000.00
-195,000.00
-31,000.00
Total Unusual Items
-55,000.00
36,000.00
1,769,000.00
-195,000.00
-31,000.00
Normalized EBITDA
6,837,000.00
6,782,000.00
6,096,000.00
6,610,000.00
5,754,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-12,847.31
8,640.00
406,870.00
-50,700.00
-8,060.00
12/31/2020 - 4/23/2013
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