Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
1.0900
-0.0300
(-2.68%)
At close: February 28 at 4:17:16 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
213,569,330.9680
213,569,330.9680
188,872,910.8200
185,484,774.9010
181,332,889.7640
Cost of Revenue
135,394,304.6340
135,394,304.6340
125,386,724.3650
126,171,619.8140
121,453,193.2340
Gross Profit
78,175,026.3340
78,175,026.3340
63,486,186.4550
59,313,155.0870
59,879,696.5300
Operating Expense
27,790,605.4770
27,790,605.4770
22,978,466.1790
22,353,149.8310
21,700,449.1350
Operating Income
50,384,420.8570
50,384,420.8570
40,507,720.2760
36,960,005.2560
38,179,247.3950
Net Non Operating Interest Income Expense
-8,942,299.7000
-8,942,299.7000
-5,985,170.5780
-5,103,533.0440
-5,409,000
Other Income Expense
1,626,804.1580
1,626,804.1580
1,475,266.4390
325,719.4820
123,392.6090
Pretax Income
43,068,989.2570
43,068,989.2570
35,997,897.5230
32,181,750.6900
32,894,011.6890
Tax Provision
7,991,794.2830
7,991,794.2830
6,908,963.6970
6,167,844.6410
5,969,548.2350
Net Income Common Stockholders
35,075,356.7880
35,075,356.7880
29,086,105.4990
26,011,284.4070
26,922,145.6550
Diluted NI Available to Com Stockholders
35,075,356.7880
35,075,356.7880
29,086,105.4990
26,011,284.4070
26,922,145.6550
Basic EPS
1.10
1.18
0.98
0.88
0.91
Diluted EPS
1.10
1.18
0.98
0.88
0.91
Basic Average Shares
29,755,207.7760
29,740,000
29,740,000
29,740,000
29,740,000
Diluted Average Shares
29,755,207.7760
29,740,000
29,740,000
29,740,000
29,740,000
Total Operating Income as Reported
50,384,420.8570
50,384,420.8570
40,507,720.2760
36,960,005.2560
38,179,247.3950
Total Expenses
163,184,910.1110
163,184,910.1110
148,365,190.5440
148,524,769.6450
143,153,642.3690
Net Income from Continuing & Discontinued Operation
35,075,356.7880
35,075,356.7880
29,086,105.4990
26,011,284.4070
26,922,145.6550
Normalized Income
34,880,471.4904
34,880,471.4904
28,585,443.1296
26,040,970.0079
27,451,529.3878
Interest Income
242,700.3000
242,700.3000
159,829.4220
126,466.9560
217,000
Interest Expense
9,072,000
9,072,000
6,006,000
5,149,000
5,541,000
Net Interest Income
-8,942,299.7000
-8,942,299.7000
-5,985,170.5780
-5,103,533.0440
-5,409,000
EBIT
52,140,989.2570
52,140,989.2570
42,003,897.5230
37,330,750.6900
38,435,011.6890
EBITDA
113,368,821.8200
113,368,821.8200
94,884,359.5250
90,232,743.4040
91,809,037.4110
Reconciled Cost of Revenue
135,394,304.6340
135,394,304.6340
125,386,724.3650
126,171,619.8140
121,453,193.2340
Reconciled Depreciation
61,227,832.5630
61,227,832.5630
52,880,462.0020
52,901,992.7140
53,374,025.7220
Net Income from Continuing Operation Net Minority Interest
35,075,356.7880
35,075,356.7880
29,086,105.4990
26,011,284.4070
26,922,145.6550
Total Unusual Items Excluding Goodwill
239,286.8870
239,286.8870
619,575.5670
-36,648.8900
-645,589.9180
Total Unusual Items
239,286.8870
239,286.8870
619,575.5670
-36,648.8900
-645,589.9180
Normalized EBITDA
113,129,534.9330
113,129,534.9330
94,264,783.9580
90,269,392.2940
92,454,627.3290
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
44,401.5894
44,401.5894
118,913.1976
-6,963.2891
-116,206.1852
12/31/2021 - 4/1/2024
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
INTUCH-R.BK Intouch Holdings Public Company Limited
79.25
0.00%
KKPNF Koninklijke KPN N.V.
3.8300
+2.96%
KKPNY Koninklijke KPN N.V.
3.7900
0.00%
CC3.SI StarHub Ltd
1.2000
0.00%
0728.HK CHINA TELECOM
5.840
-3.31%
Z74.SI Singapore Telecommunications Limited
3.4000
+1.80%
VOD.L Vodafone Group Public Limited Company
70.18
+1.21%
VZ Verizon Communications Inc.
43.10
-0.39%
T AT&T Inc.
27.41
+1.90%