28.14
0.00
(0.00%)
At close: 6:09:52 PM GMT+3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
49,760,582.00
47,321,591.00
32,712,046.00
7,520,079.00
5,606,519.00
Cost of Revenue
43,589,093.00
42,277,073.00
29,863,787.00
6,253,253.00
4,675,836.00
Gross Profit
6,171,489.00
5,044,518.00
2,848,259.00
1,266,826.00
930,683.00
Operating Expense
5,428,783.00
4,865,361.00
3,472,491.00
738,957.00
587,716.00
Operating Income
742,706.00
179,157.00
-624,232.00
527,869.00
342,967.00
Net Non Operating Interest Income Expense
-5,799,432.00
-2,488,291.00
-1,339,795.00
-397,634.00
-267,642.00
Pretax Income
-1,772,338.00
1,052,974.00
658,949.00
139,406.00
111,208.00
Tax Provision
-496,653.00
305,472.00
136,084.00
7,942.00
25,912.00
Net Income Common Stockholders
-1,275,685.00
747,502.00
522,865.00
131,464.00
85,296.00
Diluted NI Available to Com Stockholders
-1,275,685.00
747,502.00
522,865.00
131,464.00
85,296.00
Basic EPS
3.66
3.72
2.60
0.83
0.78
Diluted EPS
3.66
3.72
2.60
0.83
0.78
Basic Average Shares
201,000.00
201,000.00
201,000.00
159,115.07
110,000.00
Diluted Average Shares
201,000.00
201,000.00
201,000.00
159,115.07
110,000.00
Total Operating Income as Reported
-1,998,276.00
-1,026,339.00
-1,131,612.00
367,688.00
309,778.00
Rent Expense Supplemental
937,284.00
839,254.00
541,858.00
108,822.00
82,463.00
Total Expenses
49,017,876.00
47,142,434.00
33,336,278.00
6,992,210.00
5,263,552.00
Net Income from Continuing & Discontinued Operation
-1,275,685.00
747,502.00
522,865.00
131,464.00
85,296.00
Normalized Income
-1,258,545.71
764,287.49
535,318.72
119,962.81
63,728.10
Interest Income
490,354.00
449,711.00
198,586.00
14,021.00
12,024.00
Interest Expense
3,702,387.00
1,400,244.00
742,832.00
84,014.00
103,073.00
Net Interest Income
-5,799,432.00
-2,488,291.00
-1,339,795.00
-397,634.00
-267,642.00
EBIT
1,930,049.00
2,453,218.00
1,401,781.00
223,420.00
214,281.00
EBITDA
2,901,340.00
3,249,725.00
2,074,782.00
365,285.00
333,095.00
Reconciled Cost of Revenue
43,589,093.00
42,277,073.00
29,863,787.00
6,253,253.00
4,675,836.00
Reconciled Depreciation
971,291.00
796,507.00
673,001.00
141,865.00
118,814.00
Net Income from Continuing Operation Net Minority Interest
-1,275,685.00
747,502.00
522,865.00
131,464.00
85,296.00
Total Unusual Items Excluding Goodwill
-23,812.00
-23,645.00
-15,695.00
12,196.00
28,120.00
Total Unusual Items
-23,812.00
-23,645.00
-15,695.00
12,196.00
28,120.00
Normalized EBITDA
2,925,152.00
3,273,370.00
2,090,477.00
353,089.00
304,975.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-6,672.71
-6,859.51
-3,241.28
694.81
6,552.10
12/31/2020 - 5/17/2012
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