0.0460
0.0000
(0.00%)
At close: 5:04:18 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
31,405.0000
31,405.0000
29,883.0000
9,848.0000
8,933.0000
Cost of Revenue
18,865.0000
18,865.0000
16,071.0000
9,703.0000
8,202.0000
Gross Profit
12,540.0000
12,540.0000
13,812.0000
145.0000
731.0000
Operating Expense
-2,669.0000
-2,669.0000
22,036.0000
10,051.0000
17,826.0000
Operating Income
15,209.0000
15,209.0000
-8,224.0000
-9,906.0000
-17,095.0000
Net Non Operating Interest Income Expense
-718.0000
-718.0000
-2,864.0000
-1,996.0000
-2,973.0000
Pretax Income
15,466.0000
15,466.0000
335,643.0000
1,427.0000
-6,171.0000
Tax Provision
950.0000
950.0000
-647.0000
70.0000
47.0000
Net Income Common Stockholders
14,524.0000
14,524.0000
331,190.0000
-44,159.0000
-58,645.0000
Diluted NI Available to Com Stockholders
14,524.0000
14,524.0000
331,190.0000
-44,159.0000
-58,645.0000
Basic EPS
0.03
--
1.45
-0.54
-0.71
Diluted EPS
0.03
--
1.45
-0.54
-0.71
Basic Average Shares
520,406.2680
--
228,939.5460
82,606.1190
82,570.5560
Diluted Average Shares
572,928.4940
--
228,939.5460
82,606.1190
82,570.5560
Rent Expense Supplemental
5,600.0000
5,600.0000
5,366.0000
--
--
Total Expenses
16,196.0000
16,196.0000
38,107.0000
19,754.0000
26,028.0000
Net Income from Continuing & Discontinued Operation
14,524.0000
14,524.0000
331,190.0000
-44,159.0000
-58,645.0000
Normalized Income
14,503.3514
14,503.3514
39,086.0500
-7,387.4660
-17,484.0700
Interest Income
277.0000
277.0000
53.0000
125.0000
535.0000
Interest Expense
995.0000
995.0000
2,915.0000
2,119.0000
3,506.0000
Net Interest Income
-718.0000
-718.0000
-2,864.0000
-1,996.0000
-2,973.0000
EBIT
16,461.0000
16,461.0000
338,558.0000
3,546.0000
-2,665.0000
EBITDA
19,702.0000
19,702.0000
341,573.0000
16,257.0000
12,872.0000
Reconciled Cost of Revenue
18,865.0000
18,865.0000
16,071.0000
9,703.0000
8,202.0000
Reconciled Depreciation
3,241.0000
3,241.0000
3,015.0000
12,711.0000
15,537.0000
Net Income from Continuing Operation Net Minority Interest
14,524.0000
14,524.0000
324,577.0000
1,424.0000
-6,421.0000
Total Unusual Items Excluding Goodwill
22.0000
22.0000
343,965.0000
9,266.0000
13,329.0000
Total Unusual Items
22.0000
22.0000
343,965.0000
9,266.0000
13,329.0000
Normalized EBITDA
19,680.0000
19,680.0000
-2,392.0000
6,991.0000
-457.0000
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0000
0.0002
Tax Effect of Unusual Items
1.3514
1.3514
58,474.0500
454.5340
2,265.9300
12/31/2020 - 11/13/2013
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