3.3800
+0.0500
+(1.50%)
At close: April 18 at 3:04:15 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,007,017.8446
1,007,017.8446
1,258,192.6441
1,301,705.7249
1,446,304.5081
Cost of Revenue
850,220.2412
850,220.2412
1,007,302.0688
1,113,495.3079
1,150,616.0816
Gross Profit
156,797.6034
156,797.6034
250,890.5753
188,210.4170
295,688.4265
Operating Expense
130,501.7322
130,501.7322
133,182.4631
143,995.8548
162,844.7755
Operating Income
26,295.8712
26,295.8712
117,708.1122
44,214.5622
132,843.6510
Net Non Operating Interest Income Expense
-91,255.3402
-91,255.3402
-90,393.7591
-97,790.7700
-100,029.7641
Pretax Income
-109,771.1395
-109,771.1395
-25,003.9841
-168,330.4507
57,785.8653
Tax Provision
13,102.1282
13,102.1282
45,247.9521
18,480.0014
33,363.6953
Net Income Common Stockholders
-122,807.7623
-122,807.7623
-70,256.6475
-185,900.4741
25,849.6872
Basic EPS
-0.10
--
-0.05
-0.14
0.02
Diluted EPS
-0.10
--
-0.05
-0.14
0.02
Basic Average Shares
1,285,945.1550
--
1,286,751.7850
1,285,618.7700
1,286,054.0880
Diluted Average Shares
1,285,945.1550
--
1,286,751.7850
1,285,618.7700
1,286,054.0880
Total Operating Income as Reported
-103,363.6619
-103,363.6619
-9,286.2073
-146,466.9486
80,585.0864
Total Expenses
980,721.9734
980,721.9734
1,140,484.5319
1,257,491.1627
1,313,460.8571
Net Income from Continuing & Discontinued Operation
-122,807.7623
-122,807.7623
-70,256.6475
-185,900.4741
25,849.6872
Normalized Income
-98,781.1538
-98,781.1538
-41,347.5073
-115,954.3689
-8,822.5221
Interest Income
86.5155
86.5155
174.5996
241.7613
322.4255
Interest Expense
91,033.1790
91,033.1790
90,307.3961
96,221.2610
98,480.5683
Net Interest Income
-91,255.3402
-91,255.3402
-90,393.7591
-97,790.7700
-100,029.7641
EBIT
-18,737.9605
-18,737.9605
65,303.4121
-72,109.1897
156,266.4336
EBITDA
92,910.3527
92,910.3527
188,555.2696
63,908.6513
290,167.7164
Reconciled Cost of Revenue
850,220.2412
850,220.2412
1,007,302.0688
1,113,495.3079
1,150,616.0816
Reconciled Depreciation
111,648.3132
111,648.3132
123,251.8576
136,017.8410
133,901.2828
Net Income from Continuing Operation Net Minority Interest
-122,807.7623
-122,807.7623
-70,256.6475
-185,900.4741
25,849.6872
Total Unusual Items Excluding Goodwill
-32,035.4779
-32,035.4779
-38,545.5203
-93,261.4736
46,229.6123
Total Unusual Items
-32,035.4779
-32,035.4779
-38,545.5203
-93,261.4736
46,229.6123
Normalized EBITDA
124,945.8306
124,945.8306
227,100.7899
157,170.1249
243,938.1041
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-8,008.8695
-8,008.8695
-9,636.3801
-23,315.3684
11,557.4031
12/31/2021 - 12/3/1996
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