0.3400
0.0000
(0.00%)
At close: April 18 at 4:36:21 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,203,558.9860
4,203,558.9860
3,921,046.2720
3,824,274.3050
2,729,205.3030
Cost of Revenue
3,731,607.1150
3,731,607.1150
3,466,214.1700
3,396,701.8590
2,373,849.4380
Gross Profit
471,951.8710
471,951.8710
454,832.1020
427,572.4460
355,355.8650
Operating Expense
210,604.8370
210,604.8370
120,092.5730
80,160.3620
138,508.1510
Operating Income
261,347.0340
261,347.0340
334,739.5290
347,412.0840
216,847.7140
Net Non Operating Interest Income Expense
-41,696.4950
-41,696.4950
-23,190.4610
-15,053.5480
-25,077.0040
Other Income Expense
-642,288.3510
-642,288.3510
-105,156.3860
-5,233.4900
1,808.7940
Pretax Income
-422,636.8430
-422,636.8430
206,392.6820
327,125.0460
193,579.5040
Tax Provision
-53,584.8830
-53,584.8830
60,792.2870
67,940.1300
42,397.5170
Net Income Common Stockholders
-225,497.6920
-225,497.6920
15,160.1030
127,808.2570
63,150.5650
Diluted NI Available to Com Stockholders
-225,497.6920
-225,497.6920
15,160.1030
127,808.2570
63,150.5650
Basic EPS
-0.28
-0.28
0.02
0.16
0.08
Diluted EPS
-0.28
-0.28
0.02
0.16
0.08
Basic Average Shares
800,000
800,000
800,000
800,000
800,000
Diluted Average Shares
800,000.2360
800,000
800,000
800,000
800,000
Total Operating Income as Reported
258,456.0030
258,456.0030
334,739.5290
347,412.0840
216,847.7140
Total Expenses
3,942,211.9520
3,942,211.9520
3,586,306.7430
3,476,862.2210
2,512,357.5890
Net Income from Continuing & Discontinued Operation
-225,497.6920
-225,497.6920
15,160.1030
127,808.2570
63,150.5650
Normalized Income
331,570.8648
331,570.8648
86,418.2241
127,808.2570
63,150.5650
Interest Expense
41,696.4950
41,696.4950
23,190.4610
15,053.5480
25,077.0040
Net Interest Income
-41,696.4950
-41,696.4950
-23,190.4610
-15,053.5480
-25,077.0040
EBIT
-380,940.3480
-380,940.3480
229,583.1430
342,178.5940
218,656.5080
EBITDA
-254,464.5960
-254,464.5960
331,386.0710
443,678.6980
315,755.6630
Reconciled Cost of Revenue
3,731,607.1150
3,731,607.1150
3,466,214.1700
3,396,701.8590
2,373,849.4380
Reconciled Depreciation
126,475.7520
126,475.7520
101,802.9280
101,500.1040
97,099.1550
Net Income from Continuing Operation Net Minority Interest
-225,497.6920
-225,497.6920
15,160.1030
127,808.2570
63,150.5650
Total Unusual Items Excluding Goodwill
-637,952.7050
-637,952.7050
-101,010.4040
--
--
Total Unusual Items
-637,952.7050
-637,952.7050
-101,010.4040
--
--
Normalized EBITDA
383,488.1090
383,488.1090
432,396.4750
443,678.6980
315,755.6630
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
-80,884.1482
-80,884.1482
-29,752.2829
--
--
12/31/2021 - 4/3/2017
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