0.019
+0.001
+(5.56%)
At close: 4:08:05 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
646,904.000
646,904.000
17,444,480.000
46,483,804.000
44,119,113.000
Cost of Revenue
472,667.000
472,667.000
15,625,097.000
40,976,894.000
39,568,729.000
Gross Profit
174,237.000
174,237.000
1,819,383.000
5,506,910.000
4,550,384.000
Operating Expense
3,137,490.000
3,137,490.000
7,580,037.000
9,795,954.000
8,074,571.000
Operating Income
-2,963,253.000
-2,963,253.000
-5,760,654.000
-4,289,044.000
-3,524,187.000
Net Non Operating Interest Income Expense
-2,772,407.000
-2,772,407.000
-1,533,735.000
-1,326,771.000
-1,465,339.000
Pretax Income
-10,082,602.000
-10,082,602.000
-20,285,497.000
-4,728,495.000
-7,168,857.000
Tax Provision
8,422.000
8,422.000
-79,194.000
44,440.000
34,790.000
Net Income Common Stockholders
-10,057,243.000
-10,057,243.000
-19,955,982.000
-4,402,037.000
-6,993,816.000
Diluted NI Available to Com Stockholders
-10,057,243.000
-10,057,243.000
-19,955,982.000
-4,402,037.000
-6,993,816.000
Basic EPS
-0.02
-0.22
-0.06
-0.18
-0.35
Diluted EPS
-0.02
-0.22
-0.06
-0.18
-0.35
Basic Average Shares
45,146,452.000
45,146,452.000
34,080,936.000
24,694,090.000
20,085,142.000
Diluted Average Shares
45,146,452.000
45,146,452.000
34,080,936.000
24,694,090.000
20,085,142.000
Rent Expense Supplemental
387,904.000
387,904.000
468,624.000
--
--
Total Expenses
3,610,157.000
3,610,157.000
23,205,134.000
50,772,848.000
47,643,300.000
Net Income from Continuing & Discontinued Operation
-10,057,243.000
-10,057,243.000
-19,955,982.000
-4,402,037.000
-6,993,816.000
Normalized Income
-6,592,168.805
-6,592,168.805
2,570,623.319
-4,535,687.855
-7,122,388.465
Interest Income
44,504.000
44,504.000
169,596.000
619,119.000
500,701.000
Interest Expense
2,816,911.000
2,816,911.000
1,703,331.000
1,945,890.000
1,966,040.000
Net Interest Income
-2,772,407.000
-2,772,407.000
-1,533,735.000
-1,326,771.000
-1,465,339.000
EBIT
-7,265,691.000
-7,265,691.000
-18,582,166.000
-2,782,605.000
-5,202,817.000
EBITDA
-5,444,983.000
-5,444,983.000
-15,477,699.000
445,468.000
-1,907,155.000
Reconciled Cost of Revenue
472,667.000
472,667.000
15,625,097.000
40,976,894.000
39,568,729.000
Reconciled Depreciation
1,820,708.000
1,820,708.000
3,104,467.000
3,228,073.000
3,295,662.000
Net Income from Continuing Operation Net Minority Interest
-10,057,243.000
-10,057,243.000
-19,955,982.000
-4,402,037.000
-6,993,816.000
Total Unusual Items Excluding Goodwill
-3,142,417.000
-3,142,417.000
-13,364,258.000
245,813.000
153,979.000
Total Unusual Items
-2,301,261.000
-2,301,261.000
-4,149,737.000
317,416.000
153,979.000
Normalized EBITDA
-3,143,722.000
-3,143,722.000
-11,327,962.000
128,052.000
-2,061,134.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
-518,498.805
-518,498.805
-52,173.681
40,559.145
25,406.535
12/31/2020 - 9/10/2004
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