0.1000
-0.0100
(-9.09%)
As of 3:34:01 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
54,199.8120
61,731.8120
75,670.1960
270,314.2220
240,785.8410
Cost of Revenue
61,823.5310
70,924.5310
79,190.5700
195,663.9500
168,094.0650
Gross Profit
-7,623.7190
-9,192.7190
-3,520.3740
74,650.2720
72,691.7760
Operating Expense
6,278.8990
4,974.8990
6,867.2600
14,218.7460
16,516.5900
Operating Income
-13,902.6180
-14,167.6180
-10,387.6340
60,431.5260
56,175.1860
Net Non Operating Interest Income Expense
-1.0880
-5.0880
-6.1110
-69.3750
-33.7980
Pretax Income
-41,180.7600
-41,449.7600
-53,713.2500
33,586.1250
45,963.8310
Tax Provision
-944.3820
-161.3820
-179.8320
14,796.3280
15,765.7950
Net Income Common Stockholders
-40,186.9220
-41,210.9220
-53,461.2950
8,891.5800
15,915.9750
Diluted NI Available to Com Stockholders
-40,186.9220
-41,210.9220
-53,461.2950
8,891.5800
15,915.9750
Basic EPS
-0.05
-0.05
-0.07
0.01
0.03
Diluted EPS
-0.05
-0.05
-0.07
0.01
0.03
Basic Average Shares
795,591.0640
775,327.0910
736,781.5610
683,893.6170
68,389.3610
Diluted Average Shares
795,591.0640
775,327.0910
753,245.9890
758,873.2650
624,133.8700
Rent Expense Supplemental
--
--
--
--
108.7770
Total Expenses
68,102.4300
75,899.4300
86,057.8300
209,882.6960
184,610.6550
Net Income from Continuing & Discontinued Operation
-40,186.9220
-41,210.9220
-53,461.2950
8,891.5800
15,915.9750
Normalized Income
-40,203.7930
-41,228.1218
-51,376.9977
11,175.7364
15,597.7526
Interest Expense
1.0880
5.0880
6.1110
69.3750
33.7980
Net Interest Income
-1.0880
-5.0880
-6.1110
-69.3750
-33.7980
EBIT
-41,179.6720
-41,444.6720
-53,707.1390
33,655.5000
45,997.6290
EBITDA
-39,864.1160
-40,039.1160
-46,997.1100
40,853.6590
51,124.0860
Reconciled Cost of Revenue
61,823.5310
70,924.5310
79,190.5700
195,663.9500
168,094.0650
Reconciled Depreciation
1,315.5560
1,405.5560
6,710.0290
7,198.1590
5,126.4570
Net Income from Continuing Operation Net Minority Interest
-40,186.9220
-41,210.9220
-53,461.2950
8,891.5800
15,915.9750
Total Unusual Items Excluding Goodwill
17.2670
17.2670
-2,091.2990
-3,005.4690
484.3600
Total Unusual Items
17.2670
17.2670
-2,091.2990
-3,005.4690
484.3600
Normalized EBITDA
-39,881.3830
-40,056.3830
-44,905.8110
43,859.1280
50,639.7260
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0002
0.0003
Tax Effect of Unusual Items
0.3960
0.0672
-7.0017
-721.3126
166.1376
12/31/2020 - 1/10/2017
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