21.30
-0.10
(-0.47%)
At close: January 30 at 4:39:52 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
9,795,565.28
9,634,130.28
10,686,527.64
12,663,959.95
7,825,647.43
Cost of Revenue
7,619,063.01
7,460,591.01
7,810,367.74
7,940,981.61
6,785,130.92
Gross Profit
2,176,502.27
2,173,539.27
2,876,159.90
4,722,978.34
1,040,516.51
Operating Expense
1,384,936.82
1,559,238.82
1,512,716.16
1,363,907.21
1,241,584.01
Operating Income
791,565.45
614,300.45
1,363,443.74
3,359,071.13
-201,067.50
Net Non Operating Interest Income Expense
-414,675.25
-327,796.25
-234,220.87
-223,924.31
-180,713.38
Other Income Expense
884,802.39
1,407,329.39
1,534,354.78
2,762,160.18
1,318,763.32
Pretax Income
1,261,692.59
1,693,833.59
2,663,577.65
5,897,306.99
936,982.44
Tax Provision
173,691.31
271,029.31
275,035.41
506,327.05
39,435.18
Net Income Common Stockholders
1,292,011.00
1,551,238.00
2,173,716.25
4,171,043.12
1,271,082.31
Diluted NI Available to Com Stockholders
1,292,011.00
1,551,238.00
2,173,716.25
4,171,043.12
1,271,082.31
Basic EPS
1.07
1.29
1.81
3.48
1.06
Diluted EPS
1.07
1.29
1.81
3.48
1.06
Basic Average Shares
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
Diluted Average Shares
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
1,200,000.00
Total Operating Income as Reported
1,165,356.40
1,313,905.40
1,896,192.35
3,861,841.14
998,030.80
Total Expenses
9,003,999.83
9,019,829.83
9,323,083.90
9,304,888.82
8,026,714.93
Net Income from Continuing & Discontinued Operation
1,292,011.00
1,551,238.00
2,173,716.25
4,171,043.12
1,271,082.31
Normalized Income
1,056,590.30
1,042,346.80
1,787,997.84
3,787,526.77
226,025.80
Interest Income
697.90
4,498.90
9,155.74
15,386.92
30,286.60
Interest Expense
415,373.15
332,295.15
243,376.61
239,311.23
210,999.98
Net Interest Income
-414,675.25
-327,796.25
-234,220.87
-223,924.31
-180,713.38
EBIT
1,677,065.74
2,026,128.74
2,906,954.25
6,136,618.22
1,147,982.42
EBITDA
2,701,138.05
3,062,327.05
3,899,897.68
6,952,974.96
2,407,593.22
Reconciled Cost of Revenue
7,619,063.01
7,460,591.01
7,810,367.74
7,940,981.61
6,785,130.92
Reconciled Depreciation
1,024,072.31
1,036,198.31
992,943.43
816,356.74
1,259,610.80
Net Income from Continuing Operation Net Minority Interest
1,292,011.00
1,551,238.00
2,173,716.25
4,171,043.12
1,271,082.31
Total Unusual Items Excluding Goodwill
273,003.86
605,822.86
430,153.23
423,260.52
1,091,670.86
Total Unusual Items
273,003.86
605,822.86
430,153.23
423,260.52
1,091,670.86
Normalized EBITDA
2,428,134.19
2,456,504.19
3,469,744.45
6,529,714.44
1,315,922.36
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
37,583.16
96,931.66
44,434.83
39,744.16
46,614.35
12/31/2020 - 1/4/2000
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