0.1940
0.0000
(0.00%)
At close: April 11 at 11:50:42 AM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
87,336
87,336
87,775
76,218.7760
74,514.1320
Cost of Revenue
50,175
50,175
51,701
890.2560
712.0880
Gross Profit
37,161
37,161
36,074
75,328.5200
73,802.0440
Operating Expense
22,511
22,511
23,624
67,087.6900
67,154.8800
Operating Income
14,650
14,650
12,450
8,240.8300
6,647.1640
Net Non Operating Interest Income Expense
-3,974
-3,974
-3,495
-4,314.4850
-2,202.3430
Pretax Income
9,340
9,340
8,413
6,865.0740
7,962.7430
Tax Provision
2,614
2,614
2,144
1,587.0050
1,629.7550
Net Income Common Stockholders
6,726
6,726
6,269
5,278.0690
6,332.9880
Diluted NI Available to Com Stockholders
6,726
6,726
6,269
5,278.0690
6,332.9880
Basic EPS
0.02
--
0.01
0.01
0.01
Diluted EPS
0.02
--
0.01
0.01
0.01
Basic Average Shares
415,364
--
415,364
415,363.5480
415,363.5480
Diluted Average Shares
415,364
--
415,364
415,363.5480
415,363.5480
Total Expenses
72,686
72,686
75,325
67,977.9460
67,866.9680
Net Income from Continuing & Discontinued Operation
6,726
6,726
6,269
5,278.0690
6,332.9880
Normalized Income
7,704.6546
7,704.6546
6,698.2100
3,060.7719
3,555.7507
Interest Income
466
466
715
89.8790
23.8550
Interest Expense
4,330
4,330
4,107
3,489.7080
2,113.5710
Net Interest Income
-3,974
-3,974
-3,495
-4,314.4850
-2,202.3430
EBIT
13,670
13,670
12,520
10,354.7820
10,076.3140
EBITDA
28,129
28,129
26,611
24,222.9030
23,961.9490
Reconciled Cost of Revenue
50,175
50,175
51,701
890.2560
712.0880
Reconciled Depreciation
14,459
14,459
14,091
13,868.1210
13,885.6350
Net Income from Continuing Operation Net Minority Interest
6,726
6,726
6,269
5,278.0690
6,332.9880
Total Unusual Items Excluding Goodwill
-1,359
-1,359
-576
2,883.9920
3,491.9420
Total Unusual Items
-1,359
-1,359
-576
2,883.9920
3,491.9420
Normalized EBITDA
29,488
29,488
27,187
21,338.9110
20,470.0070
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
-380.3454
-380.3454
-146.7900
666.6949
714.7047
12/31/2021 - 2/7/2013
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