4.120
-0.130
(-3.06%)
At close: 4:08:07 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,637,931
4,712,107
4,119,478
3,473,930
2,699,647
Cost of Revenue
4,212,392
4,297,409
3,782,126
3,190,481
2,512,787
Gross Profit
425,539
414,698
337,352
283,449
186,860
Operating Expense
646,478
660,729
950,355
1,011,470
566,199
Operating Income
-220,939
-246,031
-613,003
-728,021
-379,339
Net Non Operating Interest Income Expense
18,577
27,851
13,208
6,682
-2,391
Pretax Income
-234,127
-245,666
-1,368,442
-3,747,678
-1,040,850
Tax Provision
-76
1,041
3,322
825
1,179
Net Income Common Stockholders
-241,649
-255,768
-1,370,572
-3,740,455
-1,042,781
Diluted NI Available to Com Stockholders
-241,649
-255,768
-1,370,572
-3,740,455
-1,042,781
Basic EPS
-0.38
-0.40
-12.19
-4.90
-1.37
Diluted EPS
-0.38
-0.40
-12.19
-4.90
-1.37
Basic Average Shares
643,488.406
644,081.816
112,475.216
763,025.314
763,025.314
Diluted Average Shares
643,488.406
644,081.816
112,475.216
763,025.314
763,025.314
Rent Expense Supplemental
--
6,366
4,259
--
--
Total Expenses
4,858,870
4,958,138
4,732,481
4,201,951
3,078,986
Net Income from Continuing & Discontinued Operation
-241,649
-255,768
-1,370,572
-3,740,455
-1,042,781
Normalized Income
-211,625.749
-203,944.500
-1,377,183.250
-3,753,317.500
-1,041,333.500
Interest Income
21,793
31,340
17,249
10,370
1,136
Interest Expense
3,216
3,489
4,041
3,688
3,527
Net Interest Income
18,577
27,851
13,208
6,682
-2,391
EBIT
-230,911
-242,177
-1,364,401
-3,743,990
-1,037,323
EBITDA
-181,000
-189,209
-1,314,978
-3,690,108
-989,612
Reconciled Cost of Revenue
4,212,392
4,297,409
3,782,126
3,190,481
2,512,787
Reconciled Depreciation
49,911
52,968
49,423
53,882
47,711
Net Income from Continuing Operation Net Minority Interest
-241,649
-255,768
-1,370,572
-3,740,455
-1,042,781
Total Unusual Items Excluding Goodwill
-30,033
-27,390
8,815
17,150
-1,930
Total Unusual Items
1,248
3,891
8,815
17,150
-1,930
Normalized EBITDA
-182,248
-193,100
-1,323,793
-3,707,258
-987,682
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-9.749
-6,847.500
2,203.750
4,287.500
-482.500
12/31/2020 - 12/23/2022
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