102,700.00
-3,500.00
(-3.30%)
At close: 3:30:06 PM GMT+9
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
74,716,970,174
74,716,970,174
77,288,485,864
78,056,939,448
46,853,415,718
Cost of Revenue
70,677,947,846
70,677,947,846
72,274,467,900
71,029,732,813
42,672,121,506
Gross Profit
4,039,022,328
4,039,022,328
5,014,017,964
7,027,206,635
4,181,294,212
Operating Expense
3,723,533,989
3,723,533,989
3,110,131,644
3,109,865,846
2,439,621,642
Operating Income
315,488,339
315,488,339
1,903,886,320
3,917,340,789
1,741,672,570
Net Non Operating Interest Income Expense
-1,180,670,301
-1,180,670,301
-871,613,526
-497,607,380
-348,939,531
Pretax Income
-2,379,843,622
-2,379,843,622
932,185,003
2,860,190,277
818,466,254
Tax Provision
-7,360,666
-7,360,666
377,290,726
965,011,150
373,704,789
Net Income Common Stockholders
-2,259,957,140
-2,259,957,140
256,250,365
1,569,022,663
292,091,517
Basic EPS
-14.05k
-21.54k
2.81k
17.68k
3.31k
Diluted EPS
-14.05k
-21.54k
2.81k
17.68k
3.31k
Basic Average Shares
96,488.73
104,914.22
91,257.25
88,721.62
88,341.37
Diluted Average Shares
96,521.25
104,914.22
91,289.76
88,726.53
88,366.68
Total Operating Income as Reported
315,488,339
315,488,339
1,903,886,320
3,917,340,789
1,741,672,570
Rent Expense Supplemental
171,425,000
171,425,000
173,074,000
156,076,000
122,993,000
Total Expenses
74,401,481,835
74,401,481,835
75,384,599,544
74,139,598,659
45,111,743,148
Net Income from Continuing & Discontinued Operation
-2,259,957,140
-2,259,957,140
256,250,365
1,569,022,663
292,091,517
Normalized Income
-1,734,002,921.31
-1,734,002,921.31
321,660,525
1,830,361,080.06
365,641,598
Interest Income
420,219,000
420,219,000
395,124,000
205,551,000
54,816,000
Interest Expense
1,519,819,000
1,519,819,000
1,143,958,000
645,969,000
393,764,000
Net Interest Income
-1,180,670,301
-1,180,670,301
-871,613,526
-497,607,380
-348,939,531
EBIT
-860,024,622
-860,024,622
2,076,143,003
3,506,159,277
1,212,230,254
EBITDA
1,594,535,378
1,594,535,378
4,106,107,003
5,299,317,277
2,725,976,254
Reconciled Cost of Revenue
70,677,947,846
70,677,947,846
72,274,467,900
71,029,732,813
42,672,121,506
Reconciled Depreciation
2,454,560,000
2,454,560,000
2,029,964,000
1,793,158,000
1,513,746,000
Net Income from Continuing Operation Net Minority Interest
-2,259,957,140
-2,259,957,140
256,250,365
1,569,022,663
248,343,098
Total Unusual Items Excluding Goodwill
-527,586,000
-527,586,000
-86,066,000
-394,410,000
-156,398,000
Total Unusual Items
-527,586,000
-527,586,000
-86,066,000
-394,410,000
-156,398,000
Normalized EBITDA
2,122,121,378
2,122,121,378
4,192,173,003
5,693,727,277
2,882,374,254
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,631,781.31
-1,631,781.31
-20,655,840
-133,071,582.94
-39,099,500
12/31/2021 - 7/25/2007
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