0.068
-0.004
(-5.56%)
At close: 4:08:32 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
196,694.000
196,694.000
169,926.000
272,165.000
221,757.000
Cost of Revenue
98,792.000
98,792.000
89,210.000
98,747.000
84,639.000
Gross Profit
97,902.000
97,902.000
80,716.000
173,418.000
137,118.000
Operating Expense
266,460.000
266,460.000
287,296.000
374,588.000
295,658.000
Operating Income
-168,558.000
-168,558.000
-206,580.000
-201,170.000
-158,540.000
Net Non Operating Interest Income Expense
-45,560.000
-45,560.000
-55,390.000
-56,511.000
-52,521.000
Pretax Income
-256,036.000
-256,036.000
-301,615.000
-244,425.000
-176,572.000
Tax Provision
19,116.000
19,116.000
-28,839.000
-43,946.000
-35,547.000
Net Income Common Stockholders
-275,152.000
-275,152.000
-272,776.000
-200,375.000
-140,858.000
Diluted NI Available to Com Stockholders
-275,152.000
-275,152.000
-272,776.000
-200,375.000
-140,858.000
Basic EPS
-0.07
--
-0.07
-0.05
-0.04
Diluted EPS
-0.07
--
-0.07
-0.05
-0.04
Basic Average Shares
3,695,296.000
--
3,695,296.000
3,819,606.000
3,819,606.000
Diluted Average Shares
3,695,296.000
--
3,695,296.000
3,819,606.000
3,819,606.000
Total Operating Income as Reported
-189,433.000
-189,433.000
-240,543.000
-186,665.000
-122,294.000
Total Expenses
365,252.000
365,252.000
376,506.000
473,335.000
380,297.000
Net Income from Continuing & Discontinued Operation
-275,152.000
-275,152.000
-272,776.000
-200,375.000
-140,858.000
Normalized Income
-187,477.185
-187,477.185
-224,389.549
-219,465.309
-253,688.702
Interest Income
21,043.000
21,043.000
5,682.000
1,249.000
1,757.000
Interest Expense
66,603.000
66,603.000
61,072.000
57,760.000
54,278.000
Net Interest Income
-45,560.000
-45,560.000
-55,390.000
-56,511.000
-52,521.000
EBIT
-189,433.000
-189,433.000
-240,543.000
-186,665.000
-122,294.000
EBITDA
-140,158.000
-140,158.000
-191,414.000
-137,181.000
-76,741.000
Reconciled Cost of Revenue
98,792.000
98,792.000
89,210.000
98,747.000
84,639.000
Reconciled Depreciation
49,275.000
49,275.000
49,129.000
49,484.000
45,553.000
Net Income from Continuing Operation Net Minority Interest
-275,152.000
-275,152.000
-272,776.000
-200,375.000
-140,858.000
Total Unusual Items Excluding Goodwill
-42,989.000
-42,989.000
-21,655.000
23,275.000
141,271.000
Total Unusual Items
8,790.000
8,790.000
7,147.000
23,275.000
141,271.000
Normalized EBITDA
-148,948.000
-148,948.000
-198,561.000
-160,456.000
-218,012.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
-7,093.185
-7,093.185
-2,070.549
4,184.691
28,440.298
12/31/2020 - 9/29/2005
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