101.00
-1.00
(-0.98%)
At close: 1:30:37 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
112,698
112,698
75,719
63,027
41,090
Cost of Revenue
75,765
75,765
54,761
38,090
25,684
Gross Profit
36,933
36,933
20,958
24,937
15,406
Operating Expense
47,338
47,338
27,607
23,039
20,636
Operating Income
-10,405
-10,405
-6,649
1,898
-5,230
Net Non Operating Interest Income Expense
-38,566
-38,566
-34,870
-26,010
-15,909
Pretax Income
-141,965
-141,965
92,696
208,613
83,445
Tax Provision
19,012
19,012
7,666
12,980
1,365
Net Income Common Stockholders
7,191
7,191
95,215
169,195
82,080
Diluted NI Available to Com Stockholders
7,191
7,191
95,215
169,195
82,080
Basic EPS
0.08
--
1.01
1.11
0.54
Diluted EPS
0.08
--
1.01
1.11
0.54
Basic Average Shares
43,921
--
38,259.90
152,413.80
152,016.82
Diluted Average Shares
43,921
--
38,259.90
152,413.80
152,016.82
Total Expenses
123,103
123,103
82,368
61,129
46,320
Net Income from Continuing & Discontinued Operation
7,191
7,191
95,215
169,195
82,080
Normalized Income
5,926.20
5,926.20
93,919.77
161,499.58
82,015.08
Interest Income
419
419
262
53
30
Interest Expense
38,985
38,985
35,132
26,063
15,939
Net Interest Income
-38,566
-38,566
-34,870
-26,010
-15,909
EBIT
-102,980
-102,980
127,828
234,676
99,384
EBITDA
-100,136
-100,136
128,986
235,543
100,377
Reconciled Cost of Revenue
75,765
75,765
54,761
38,090
25,684
Reconciled Depreciation
2,844
2,844
1,158
867
993
Net Income from Continuing Operation Net Minority Interest
7,191
7,191
95,215
169,195
82,080
Total Unusual Items Excluding Goodwill
1,581
1,581
1,412
8,206
66
Total Unusual Items
1,581
1,581
1,412
8,206
66
Normalized EBITDA
-101,717
-101,717
127,574
227,337
100,311
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
316.20
316.20
116.77
510.58
1.08
12/31/2021 - 1/4/2000
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