8.65
-0.27
(-3.03%)
At close: April 18 at 3:04:33 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,989,216.37
1,989,216.37
1,773,697.28
1,750,690.51
1,735,135.65
Cost of Revenue
1,654,903.78
1,654,903.78
1,417,768.28
1,440,070.59
1,376,730.74
Gross Profit
334,312.59
334,312.59
355,929
310,619.92
358,404.92
Operating Expense
273,696.16
273,696.16
255,487.46
244,100.54
240,177.67
Operating Income
60,616.43
60,616.43
100,441.54
66,519.38
118,227.24
Net Non Operating Interest Income Expense
-7,627.57
-7,627.57
-18,380.32
-14,523.26
-4,755.67
Pretax Income
-65,935.14
-65,935.14
86,953.04
83,866.81
103,768.02
Tax Provision
10,377.97
10,377.97
16,215.72
13,277.26
9,594.31
Net Income Common Stockholders
-68,502.52
-68,502.52
60,351.10
70,281.67
84,429.82
Basic EPS
-0.18
--
0.21
0.33
0.29
Diluted EPS
-0.18
--
0.20
0.33
0.29
Basic Average Shares
380,569.53
--
287,386.19
212,974.76
295,504.37
Diluted Average Shares
380,569.53
--
301,755.50
212,974.76
295,504.37
Total Operating Income as Reported
-53,057.36
-53,057.36
76,221.77
49,429.73
99,381.31
Rent Expense Supplemental
4,715.26
4,715.26
4,393.64
3,287.98
2,406.93
Total Expenses
1,928,599.95
1,928,599.95
1,673,255.74
1,684,171.13
1,616,908.41
Net Income from Continuing & Discontinued Operation
-68,502.52
-68,502.52
60,351.10
70,281.67
84,429.82
Normalized Income
16,659.47
16,659.47
68,290.59
82,253.93
95,346.62
Interest Income
3,894.96
3,894.96
1,124.23
406.39
851.67
Interest Expense
13,675.53
13,675.53
20,749.66
17,048
12,206.92
Net Interest Income
-7,627.57
-7,627.57
-18,380.32
-14,523.26
-4,755.67
EBIT
-52,259.61
-52,259.61
107,702.71
100,914.81
115,974.94
EBITDA
15,154.13
15,154.13
176,320.60
171,889.51
169,789.05
Reconciled Cost of Revenue
1,654,903.78
1,654,903.78
1,417,768.28
1,440,070.59
1,376,730.74
Reconciled Depreciation
67,413.74
67,413.74
68,617.89
70,974.70
53,814.11
Net Income from Continuing Operation Net Minority Interest
-68,502.52
-68,502.52
60,351.10
70,281.67
84,429.82
Total Unusual Items Excluding Goodwill
-113,549.31
-113,549.31
-9,759.52
-14,224.13
-12,028.99
Total Unusual Items
-113,549.31
-113,549.31
-9,759.52
-14,224.13
-12,028.99
Normalized EBITDA
128,703.44
128,703.44
186,080.12
186,113.64
181,818.04
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-28,387.33
-28,387.33
-1,820.04
-2,251.87
-1,112.19
12/31/2021 - 12/3/2014
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