0.079
-0.001
(-1.25%)
As of 9:20:06 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
82,273.000
82,273.000
72,279.000
162,883.000
184,378.000
Cost of Revenue
65,721.000
65,721.000
63,042.000
116,547.000
150,706.000
Gross Profit
16,552.000
16,552.000
9,237.000
46,336.000
33,672.000
Operating Expense
34,594.000
34,594.000
50,089.000
82,741.000
114,437.000
Operating Income
-18,042.000
-18,042.000
-40,852.000
-36,405.000
-80,765.000
Net Non Operating Interest Income Expense
-3,849.000
-3,849.000
-2,959.000
-3,595.000
-6,595.000
Pretax Income
-14,571.000
-14,571.000
-38,399.000
-33,177.000
-68,998.000
Tax Provision
-27.000
-27.000
24,291.000
1,068.000
716.000
Net Income Common Stockholders
-14,355.000
-14,355.000
-62,305.000
-33,954.000
-69,058.000
Diluted NI Available to Com Stockholders
-14,355.000
-14,355.000
-62,305.000
-33,954.000
-69,058.000
Basic EPS
-0.14
-0.14
-0.77
-0.55
-2.09
Diluted EPS
-0.14
-0.14
-0.77
-0.55
-2.09
Basic Average Shares
100,587.278
100,587.278
80,667.866
61,714.821
33,056.310
Diluted Average Shares
100,587.278
100,587.278
80,667.866
61,714.821
33,056.310
Total Operating Income as Reported
-10,722.000
-10,722.000
-35,440.000
-29,582.000
-62,403.000
Rent Expense Supplemental
6,315.000
6,315.000
11,835.000
13,548.000
19,489.000
Total Expenses
100,315.000
100,315.000
113,131.000
199,288.000
265,143.000
Net Income from Continuing & Discontinued Operation
-14,355.000
-14,355.000
-62,305.000
-33,954.000
-69,058.000
Normalized Income
-20,502.587
-20,502.587
-63,144.250
-35,463.750
-80,911.750
Interest Income
15.000
15.000
17.000
8.000
14.000
Interest Expense
3,864.000
3,864.000
2,976.000
3,603.000
6,609.000
Net Interest Income
-3,849.000
-3,849.000
-2,959.000
-3,595.000
-6,595.000
EBIT
-10,707.000
-10,707.000
-35,423.000
-29,574.000
-62,389.000
EBITDA
7,334.000
7,334.000
-15,285.000
22,031.000
7,690.000
Reconciled Cost of Revenue
65,721.000
65,721.000
63,042.000
116,547.000
150,706.000
Reconciled Depreciation
11,294.000
11,294.000
9,871.000
29,818.000
56,322.000
Net Income from Continuing Operation Net Minority Interest
-14,355.000
-14,355.000
-62,305.000
-33,954.000
-69,058.000
Total Unusual Items Excluding Goodwill
6,159.000
6,159.000
1,119.000
2,013.000
15,805.000
Total Unusual Items
6,159.000
6,159.000
1,119.000
2,013.000
15,805.000
Normalized EBITDA
1,175.000
1,175.000
-16,404.000
20,018.000
-8,115.000
Tax Rate for Calcs
0.000
0.000
0.000
0.000
0.000
Tax Effect of Unusual Items
11.413
11.413
279.750
503.250
3,951.250
12/31/2020 - 10/28/2010
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