0.1600
0.0000
(0.00%)
At close: 4:48:04 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
73,653.0000
73,653.0000
45,732.0000
83,319.0000
127,095.0000
Cost of Revenue
55,069.0000
55,069.0000
31,483.0000
61,564.0000
71,426.0000
Gross Profit
18,584.0000
18,584.0000
14,249.0000
21,755.0000
55,669.0000
Operating Expense
24,148.0000
24,148.0000
14,359.0000
16,011.0000
11,942.0000
Operating Income
-5,564.0000
-5,564.0000
-110.0000
5,744.0000
43,727.0000
Net Non Operating Interest Income Expense
-2,062.0000
-2,062.0000
-1,306.0000
-741.0000
-902.0000
Pretax Income
-10,970.0000
-10,970.0000
-11,142.0000
6,641.0000
46,075.0000
Tax Provision
-1,159.0000
-1,159.0000
-661.0000
3,173.0000
8,009.0000
Net Income Common Stockholders
-9,664.0000
-9,664.0000
-9,382.0000
3,901.0000
38,066.0000
Diluted NI Available to Com Stockholders
-9,664.0000
-9,664.0000
-9,382.0000
3,901.0000
38,066.0000
Basic EPS
-0.01
--
-0.01
0.00
0.04
Diluted EPS
-0.01
--
-0.01
0.00
0.04
Basic Average Shares
1,068,742.0000
--
1,070,635.0000
1,073,758.0000
916,731.0000
Diluted Average Shares
1,068,742.0000
--
1,070,635.0000
1,073,758.0000
916,731.0000
Total Expenses
79,217.0000
79,217.0000
45,842.0000
77,575.0000
83,368.0000
Net Income from Continuing & Discontinued Operation
-9,664.0000
-9,664.0000
-9,382.0000
3,901.0000
38,066.0000
Normalized Income
-10,092.3928
-10,092.3928
-8,791.2561
4,044.5900
35,444.5476
Interest Income
563.0000
563.0000
395.0000
307.0000
83.0000
Interest Expense
2,576.0000
2,576.0000
1,678.0000
918.0000
944.0000
Net Interest Income
-2,062.0000
-2,062.0000
-1,306.0000
-741.0000
-902.0000
EBIT
-8,394.0000
-8,394.0000
-9,464.0000
7,559.0000
47,019.0000
EBITDA
-4,545.0000
-4,545.0000
-5,561.0000
10,869.0000
49,444.0000
Reconciled Cost of Revenue
55,069.0000
55,069.0000
31,483.0000
61,564.0000
71,426.0000
Reconciled Depreciation
3,849.0000
3,849.0000
3,903.0000
3,310.0000
2,425.0000
Net Income from Continuing Operation Net Minority Interest
-9,664.0000
-9,664.0000
-9,382.0000
3,901.0000
38,066.0000
Total Unusual Items Excluding Goodwill
479.0000
479.0000
-628.0000
-173.0000
3,173.0000
Total Unusual Items
479.0000
479.0000
-628.0000
-173.0000
3,173.0000
Normalized EBITDA
-5,024.0000
-5,024.0000
-4,933.0000
11,042.0000
46,271.0000
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0002
0.0002
Tax Effect of Unusual Items
50.6072
50.6072
-37.2561
-29.4100
551.5476
12/31/2020 - 12/18/2020
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