Unlock stock picks and a broker-level newsfeed that powers Wall Street.
3.7700
-0.0300
(-0.79%)
At close: April 3 at 3:04:15 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,045,207.7136
5,139,090.7336
3,393,727.0677
1,989,359.3227
1,205,143.8331
Cost of Revenue
6,747,225.5930
5,050,972.7567
3,387,143.5568
1,853,941.4846
1,658,065.4023
Gross Profit
297,982.1206
88,117.9769
6,583.5109
135,417.8381
-452,921.5692
Operating Expense
214,943.8704
114,414.5098
120,788.7350
150,347.4545
407,650.6358
Operating Income
83,038.2503
-26,296.5330
-114,205.2240
-14,929.6164
-860,572.2049
Net Non Operating Interest Income Expense
-93,836.8658
-96,604.7450
-79,205.8086
-57,477.8537
-826,892.8600
Pretax Income
5,440.6849
-160,525.7541
-166,973.1300
17,415.4109
203,716.1390
Tax Provision
23,618.7355
161.8574
50.9708
2,479.5237
-18,600.8442
Net Income Common Stockholders
-18,178.0506
-160,687.6115
-167,024.1008
14,935.8873
222,316.9833
Basic EPS
-0.02
-0.07
-0.08
0.01
0.10
Diluted EPS
-0.02
-0.07
-0.08
0.01
0.10
Basic Average Shares
2,637,024.3070
2,295,537.3070
2,087,801.2600
1,493,588.7290
2,209,910.3700
Diluted Average Shares
2,637,024.3070
2,295,537.3070
2,087,801.2600
1,493,588.7290
2,209,910.3700
Total Operating Income as Reported
-29,783.4548
-146,663.2374
-156,944.2571
4,685.1659
1,418,332.1302
Rent Expense Supplemental
--
125.2820
3.7560
1.4850
417.0793
Total Expenses
6,962,169.4634
5,165,387.2665
3,507,932.2918
2,004,288.9391
2,065,716.0380
Net Income from Continuing & Discontinued Operation
-18,178.0506
-160,687.6115
-167,024.1008
14,935.8873
222,316.9833
Normalized Income
-5,270.6012
-141,415.9832
-165,877.3423
27,929.0367
2,780,428.7658
Interest Income
--
1,889.5029
2,714.1896
1,850.9792
12,031.8432
Interest Expense
--
98,258.4410
81,713.2268
56,303.1747
836,546.7330
Net Interest Income
-93,836.8658
-96,604.7450
-79,205.8086
-57,477.8537
-826,892.8600
EBIT
47,067.4702
-62,267.3130
-85,259.9031
73,718.5856
1,040,262.8720
EBITDA
47,067.4702
49,989.8459
29,578.0892
200,742.1107
1,185,479.1694
Reconciled Cost of Revenue
6,747,225.5930
5,050,972.7567
3,387,143.5568
1,853,941.4846
1,658,065.4023
Reconciled Depreciation
--
112,257.1589
114,837.9923
127,023.5251
145,216.2974
Net Income from Continuing Operation Net Minority Interest
-18,178.0506
-160,687.6115
-167,024.1008
14,935.8873
222,316.9833
Total Unusual Items Excluding Goodwill
-17,209.9325
-25,695.5044
-1,529.0113
-15,150.1570
-3,410,815.7101
Total Unusual Items
-17,209.9325
-25,695.5044
-1,529.0113
-15,150.1570
-3,410,815.7101
Normalized EBITDA
64,277.4027
75,685.3503
31,107.1005
215,892.2677
4,596,294.8795
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0001
0.0003
Tax Effect of Unusual Items
-4,302.4831
-6,423.8761
-382.2528
-2,157.0075
-852,703.9275
12/31/2020 - 1/28/2014
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