9,530.00
+422.00
+(4.63%)
At close: April 10 at 5:00:46 PM GMT+2
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
35,554,000
35,554,000
30,634,000
50,753,000
26,282,000
Cost of Revenue
15,274,000
15,274,000
9,974,000
10,614,000
5,936,000
Gross Profit
20,280,000
20,280,000
20,660,000
40,139,000
20,346,000
Operating Expense
16,692,000
16,692,000
14,021,000
12,624,000
11,608,000
Operating Income
3,588,000
3,588,000
6,639,000
27,515,000
8,738,000
Net Non Operating Interest Income Expense
-437,000
-437,000
-8,000
49,000
-177,000
Pretax Income
4,998,000
4,998,000
7,202,000
24,143,000
7,509,000
Tax Provision
1,454,000
1,454,000
2,232,000
5,938,000
571,000
Net Income Common Stockholders
3,592,000
3,592,000
5,162,000
16,988,000
6,429,000
Diluted NI Available to Com Stockholders
3,592,000
3,592,000
5,162,000
16,988,000
6,429,000
Basic EPS
24.73
26.76
37.66
127.08
61.08
Diluted EPS
24.12
26.42
36.92
124.87
60.87
Basic Average Shares
136,139.81
134,238.45
137,056.63
133,684.83
105,260.34
Diluted Average Shares
139,383.99
135,937.40
139,804.27
136,045.49
105,616.99
Total Expenses
31,966,000
31,966,000
23,995,000
23,238,000
17,544,000
Net Income from Continuing & Discontinued Operation
3,592,000
3,592,000
5,162,000
16,988,000
6,429,000
Normalized Income
3,121,168.47
3,121,168.47
5,324,860.32
20,594,750
7,762,332
Interest Income
720,000
720,000
1,016,000
787,000
114,000
Interest Expense
1,157,000
1,157,000
1,024,000
738,000
680,000
Net Interest Income
-437,000
-437,000
-8,000
49,000
-177,000
EBIT
6,155,000
6,155,000
8,226,000
24,881,000
8,189,000
EBITDA
8,607,000
8,607,000
9,783,000
26,078,000
9,207,000
Reconciled Cost of Revenue
15,274,000
15,274,000
9,974,000
10,614,000
5,936,000
Reconciled Depreciation
2,452,000
2,452,000
1,557,000
1,197,000
1,018,000
Net Income from Continuing Operation Net Minority Interest
3,592,000
3,592,000
5,162,000
16,988,000
6,429,000
Total Unusual Items Excluding Goodwill
664,000
664,000
-236,000
-4,809,000
-1,443,000
Total Unusual Items
664,000
664,000
-236,000
-4,809,000
-1,443,000
Normalized EBITDA
7,943,000
7,943,000
10,019,000
30,887,000
10,650,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
193,168.47
193,168.47
-73,139.68
-1,202,250
-109,668
12/31/2021 - 6/7/2021
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
EXX.JO Exxaro Resources Limited
14,581.00
+4.12%
ITMG.JK PT Indo Tambangraya Megah Tbk
23,275.00
0.00%
1171.HK YANKUANG ENERGY
7.780
-0.38%
ADRO.JK PT Alamtri Resources Indonesia Tbk
1,705.00
+0.29%
NHC.AX New Hope Corporation Limited
3.6150
-1.77%
COALINDIA.NS Coal India Limited
385.35
+2.87%
NC NACCO Industries, Inc.
36.80
+0.46%
WHC.AX Whitehaven Coal Limited
4.7500
-1.04%
CNR Core Natural Resources, Inc.
67.66
-3.38%
ARLP Alliance Resource Partners, L.P.
26.35
-0.72%