As of 11:03:23 AM GMT+7. Market Open.
Breakdown
TTM
12/31/2021
12/31/2020
Total Revenue
2,203,041.3720
2,203,041.3720
1,249,211.3670
Cost of Revenue
1,661,358.3480
1,661,358.3480
1,050,718.1980
Gross Profit
541,683.0240
541,683.0240
198,493.1690
Operating Expense
167,524.5970
167,524.5970
96,137.4220
Operating Income
374,158.4270
374,158.4270
102,355.7470
Net Non Operating Interest Income Expense
-18,008.3320
-18,008.3320
-17,645.8790
Other Income Expense
-32,333.3820
-32,333.3820
-911.7030
Pretax Income
323,816.7130
323,816.7130
83,798.1650
Tax Provision
9,994.1830
9,994.1830
1,711.9460
Net Income Common Stockholders
313,822.5300
313,822.5300
82,086.2190
Diluted NI Available to Com Stockholders
313,822.5300
313,822.5300
82,086.2190
Basic EPS
0.47
--
0.12
Diluted EPS
0.47
--
0.12
Basic Average Shares
670,000.0000
--
670,000.0000
Diluted Average Shares
670,000.0000
--
670,000.0000
Total Operating Income as Reported
341,880.1670
341,880.1670
101,463.1590
Total Expenses
1,828,882.9450
1,828,882.9450
1,146,855.6200
Net Income from Continuing & Discontinued Operation
313,822.5300
313,822.5300
82,086.2190
Normalized Income
345,157.9841
345,157.9841
82,979.2965
Interest Income
55.1220
55.1220
19.1150
Interest Expense
18,063.4540
18,063.4540
17,664.9940
Net Interest Income
-18,008.3320
-18,008.3320
-17,645.8790
EBIT
341,880.1670
341,880.1670
101,463.1590
EBITDA
420,927.6790
420,927.6790
167,915.8260
Reconciled Cost of Revenue
1,661,358.3480
1,661,358.3480
1,050,718.1980
Reconciled Depreciation
79,047.5120
79,047.5120
66,452.6670
Net Income from Continuing Operation Net Minority Interest
313,822.5300
313,822.5300
82,086.2190
Total Unusual Items Excluding Goodwill
-32,333.3820
-32,333.3820
-911.7030
Total Unusual Items
-32,333.3820
-32,333.3820
-911.7030
Normalized EBITDA
453,261.0610
453,261.0610
168,827.5290
Tax Rate for Calcs
0.0000
0.0000
0.0000
Tax Effect of Unusual Items
-997.9279
-997.9279
-18.6255
12/31/2020 - 2/15/2023
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