13.11
-0.85
(-6.09%)
At close: April 18 at 3:04:51 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
452,003.85
549,822.77
395,994.84
560,654.45
299,367.47
Cost of Revenue
437,981.05
527,622.64
442,073.58
541,541.03
283,812.42
Gross Profit
14,022.80
22,200.13
-46,078.73
19,113.42
15,555.05
Operating Expense
119,312.79
114,843.39
97,285.07
95,005.02
116,107.94
Operating Income
-105,289.99
-92,643.26
-143,363.80
-75,891.60
-100,552.89
Net Non Operating Interest Income Expense
-50,794.43
-39,101.47
-21,592.37
-14,895.98
-10,108.64
Pretax Income
-194,924.10
-171,443.57
-176,272.29
-86,119.25
33,634.20
Tax Provision
74.83
56.34
5,545.94
-5,536.31
413.63
Net Income Common Stockholders
-176,235.15
-153,929.65
-166,990.79
-73,068.30
37,576.28
Basic EPS
-0.74
-0.65
-0.71
-0.31
0.16
Diluted EPS
-0.74
-0.65
-0.71
-0.31
0.16
Basic Average Shares
236,751.87
236,742.01
236,732.06
236,773.51
236,775.54
Diluted Average Shares
236,751.87
236,742.01
236,732.06
236,773.51
236,775.54
Total Operating Income as Reported
-188,638.03
-165,413.38
-176,914.19
-85,109.79
33,514.51
Rent Expense Supplemental
--
--
--
10,473.56
6,372.59
Total Expenses
557,293.84
642,466.03
539,358.65
636,546.05
399,920.36
Net Income from Continuing & Discontinued Operation
-176,235.15
-153,929.65
-166,990.79
-73,068.30
37,576.28
Normalized Income
-150,814.61
-128,450.38
-151,250.14
-46,254.06
73,676.49
Interest Income
1,088.93
1,891.64
3,616.20
3,232.93
4,156.34
Interest Expense
49,886.14
40,013.70
24,029.29
17,455.58
13,980.91
Net Interest Income
-50,794.43
-39,101.47
-21,592.37
-14,895.98
-10,108.64
EBIT
-145,037.96
-131,429.87
-152,243
-68,663.67
47,615.11
EBITDA
-145,037.96
-47,539.71
-82,048.82
-24,541.03
65,647.24
Reconciled Cost of Revenue
437,981.05
527,622.64
442,073.58
541,541.03
283,812.42
Reconciled Depreciation
--
83,890.16
70,194.17
44,122.64
18,032.13
Net Income from Continuing Operation Net Minority Interest
-176,235.15
-153,929.65
-166,990.79
-73,068.30
37,576.28
Total Unusual Items Excluding Goodwill
-33,894.05
-33,972.36
-20,987.53
-28,656.46
-36,549.70
Total Unusual Items
-33,894.05
-33,972.36
-20,987.53
-28,656.46
-36,549.70
Normalized EBITDA
-111,143.91
-13,567.35
-61,061.29
4,115.44
102,196.94
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,473.51
-8,493.09
-5,246.88
-1,842.22
-449.49
12/31/2020 - 9/26/1996
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