0.470
-0.010
(-2.08%)
At close: 11:47:43 AM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
406,859
406,859
448,069
659,592
601,815
Cost of Revenue
190,230
190,230
185,365
236,239
231,866
Gross Profit
216,629
216,629
262,704
423,353
369,949
Operating Expense
253,725
253,725
306,980
380,342
298,197
Operating Income
-37,096
-37,096
-44,276
43,011
71,752
Net Non Operating Interest Income Expense
-27,114
-27,114
-23,708
-26,667
-26,374
Pretax Income
-102,312
-102,312
-119,182
-117,192
40,217
Tax Provision
3,769
3,769
1,032
4,685
8,507
Net Income Common Stockholders
-106,081
-106,081
-120,214
-121,877
31,710
Diluted NI Available to Com Stockholders
-106,081
-106,081
-120,214
-121,877
31,710
Basic EPS
-0.27
--
-0.30
-0.31
0.09
Diluted EPS
-0.27
--
-0.30
-0.31
0.09
Basic Average Shares
395,052.941
--
394,584.833
393,732.673
370,845.654
Diluted Average Shares
395,052.941
--
394,584.833
393,732.673
371,413.339
Rent Expense Supplemental
2,220
2,220
4,298
--
--
Total Expenses
443,955
443,955
492,345
616,581
530,063
Net Income from Continuing & Discontinued Operation
-106,081
-106,081
-120,214
-121,877
31,710
Normalized Income
-88,354.370
-88,354.370
-109,157.765
14,834.120
39,599.456
Interest Income
293
293
475
360
456
Interest Expense
27,407
27,407
24,183
27,027
26,830
Net Interest Income
-27,114
-27,114
-23,708
-26,667
-26,374
EBIT
-74,905
-74,905
-94,999
-90,165
67,047
EBITDA
-26,314
-26,314
-46,338
-40,026
114,673
Reconciled Cost of Revenue
190,230
190,230
185,365
236,239
231,866
Reconciled Depreciation
48,591
48,591
48,661
50,139
47,626
Net Income from Continuing Operation Net Minority Interest
-106,081
-106,081
-120,214
-121,877
31,710
Total Unusual Items Excluding Goodwill
-17,578
-17,578
-13,241
-83,072
-10,006
Total Unusual Items
-14,529
-14,529
-13,241
-15,726
-10,006
Normalized EBITDA
-11,785
-11,785
-33,097
-24,300
124,679
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,900.370
-2,900.370
-2,184.765
-13,706.880
-2,116.544
12/31/2020 - 7/8/2015
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