6.37
-0.27
(-4.07%)
At close: April 18 at 3:04:03 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
431,675.11
431,675.11
467,103.56
129,430
238,740.67
Cost of Revenue
312,959.21
312,959.21
327,216.58
226,486.01
258,456.51
Gross Profit
118,715.91
118,715.91
139,886.99
-97,056.01
-19,715.85
Operating Expense
117,607.78
117,607.78
123,737.31
110,554.93
128,677.63
Operating Income
1,108.13
1,108.13
16,149.68
-207,610.94
-148,393.47
Net Non Operating Interest Income Expense
-34,366.64
-34,366.64
-38,225.07
-47,151.43
-52,020.84
Pretax Income
-187,948.56
-187,948.56
10,225.82
-304,156.37
-229,677.78
Tax Provision
15,803.98
15,803.98
8,857.13
-555.03
4,355.67
Net Income Common Stockholders
-204,463.09
-204,463.09
11,813.88
-290,035.44
-212,691.82
Basic EPS
-0.44
--
0.03
-0.70
-0.59
Diluted EPS
-0.44
--
0.03
-0.70
-0.59
Basic Average Shares
468,093.15
--
468,804.72
414,336.35
359,884.64
Diluted Average Shares
468,093.15
--
468,804.72
414,336.35
359,884.64
Total Operating Income as Reported
-174,335.64
-174,335.64
11,090.69
-302,676.63
-228,989.11
Rent Expense Supplemental
2,063.08
--
--
--
--
Total Expenses
430,566.99
430,566.99
450,953.89
337,040.94
387,134.14
Net Income from Continuing & Discontinued Operation
-204,463.09
-204,463.09
11,813.88
-290,035.44
-212,691.82
Normalized Income
-87,532.63
-87,532.63
18,312.18
-248,851.12
-180,262.44
Interest Income
604.78
604.78
743.99
718.18
585.02
Interest Expense
34,453.80
34,453.80
38,176.20
45,822.84
52,242.69
Net Interest Income
-34,366.64
-34,366.64
-38,225.07
-47,151.43
-52,020.84
EBIT
-153,494.76
-153,494.76
48,402.02
-258,333.53
-177,435.09
EBITDA
-62,984.01
-62,984.01
133,911.36
-154,368.26
-72,892.49
Reconciled Cost of Revenue
312,959.21
312,959.21
327,216.58
226,486.01
258,456.51
Reconciled Depreciation
90,510.75
90,510.75
85,509.35
103,965.27
104,542.60
Net Income from Continuing Operation Net Minority Interest
-204,463.09
-204,463.09
11,813.88
-290,035.44
-212,691.82
Total Unusual Items Excluding Goodwill
-155,907.28
-155,907.28
-8,664.41
-41,259.61
-43,239.17
Total Unusual Items
-155,907.28
-155,907.28
-8,664.41
-41,259.61
-43,239.17
Normalized EBITDA
92,923.27
92,923.27
142,575.77
-113,108.65
-29,653.32
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-38,976.82
-38,976.82
-2,166.10
-75.29
-10,809.79
12/31/2021 - 5/18/2000
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