232.00
-6.20
(-2.60%)
As of 10:20:59 AM GMT+1. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
23,651,000.00
23,651,000.00
19,523,000.00
15,133,000.00
16,631,000.00
Cost of Revenue
12,603,000.00
12,603,000.00
10,145,000.00
7,855,000.00
9,016,000.00
Gross Profit
11,048,000.00
11,048,000.00
9,378,000.00
7,278,000.00
7,615,000.00
Operating Expense
7,748,000.00
7,748,000.00
6,663,000.00
6,098,000.00
6,106,000.00
Operating Income
3,300,000.00
3,300,000.00
2,715,000.00
1,180,000.00
1,509,000.00
Net Non Operating Interest Income Expense
90,000.00
90,000.00
-39,000.00
-103,000.00
-89,000.00
Pretax Income
4,756,000.00
4,756,000.00
-3,120,000.00
268,000.00
570,000.00
Tax Provision
1,236,000.00
1,236,000.00
-694,000.00
200,000.00
184,000.00
Net Income Common Stockholders
3,444,000.00
3,444,000.00
-2,459,000.00
43,000.00
352,000.00
Average Dilution Earnings
36,000.00
36,000.00
--
--
--
Diluted NI Available to Com Stockholders
3,480,000.00
3,480,000.00
-2,459,000.00
43,000.00
352,000.00
Basic EPS
8.24
8.24
-5.76
0.10
0.83
Diluted EPS
8.07
8.07
-5.76
0.10
0.80
Basic Average Shares
417,795.49
417,795.49
426,680.66
426,650.43
426,035.73
Diluted Average Shares
431,373.56
431,373.56
440,159.93
440,087.03
440,460.50
Total Operating Income as Reported
3,309,000.00
3,309,000.00
2,493,000.00
1,269,000.00
927,000.00
Total Expenses
20,351,000.00
20,351,000.00
16,808,000.00
13,953,000.00
15,122,000.00
Net Income from Continuing & Discontinued Operation
3,444,000.00
3,444,000.00
-2,459,000.00
43,000.00
352,000.00
Normalized Income
2,550,575.10
2,550,575.10
1,666,203.70
304,660.00
787,435.09
Interest Income
230,000.00
230,000.00
67,000.00
15,000.00
22,000.00
Interest Expense
152,000.00
152,000.00
100,000.00
114,000.00
115,000.00
Net Interest Income
90,000.00
90,000.00
-39,000.00
-103,000.00
-89,000.00
EBIT
4,908,000.00
4,908,000.00
-3,020,000.00
382,000.00
685,000.00
EBITDA
6,341,000.00
6,341,000.00
-1,405,000.00
2,024,000.00
2,250,000.00
Reconciled Cost of Revenue
12,603,000.00
12,603,000.00
10,145,000.00
7,855,000.00
9,016,000.00
Reconciled Depreciation
1,433,000.00
1,433,000.00
1,615,000.00
1,642,000.00
1,565,000.00
Net Income from Continuing Operation Net Minority Interest
3,444,000.00
3,444,000.00
-2,459,000.00
43,000.00
352,000.00
Total Unusual Items Excluding Goodwill
1,649,000.00
1,649,000.00
-5,303,000.00
-356,000.00
-643,000.00
Total Unusual Items
1,976,000.00
1,976,000.00
-5,303,000.00
-356,000.00
-643,000.00
Normalized EBITDA
4,365,000.00
4,365,000.00
3,898,000.00
2,380,000.00
2,893,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
428,575.10
428,575.10
-1,177,796.30
-94,340.00
-207,564.91
12/31/2020 - 6/13/2000
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.
UpgradeRelated Tickers
NTH.F Northrop Grumman Corporation
471.90
-0.94%
GCP.F General Electric Company
183.50
-2.39%
T7D.F TransDigm Group Incorporated
1,273.00
-0.97%
GDX.F General Dynamics Corporation
252.80
-1.48%
MTX.F MTU Aero Engines AG
323.50
-1.19%
HRS.F L3Harris Technologies, Inc.
204.50
-1.35%
AIR.DE Airbus SE
165.38
-1.01%
ACHR Archer Aviation Inc.
9.97
+0.81%
BA The Boeing Company
176.06
-1.37%
RKLB Rocket Lab USA, Inc.
30.36
-3.83%