1.640
-0.030
(-1.80%)
At close: 4:08:17 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,270,741
1,270,741
1,371,889
1,183,749
813,148
Cost of Revenue
718,393
718,393
745,346
618,527
476,103
Gross Profit
552,348
552,348
626,543
565,222
337,045
Operating Expense
370,081
370,081
346,276
338,749
286,696
Operating Income
182,267
182,267
280,267
226,473
50,349
Net Non Operating Interest Income Expense
-132,946
-132,946
-157,938
-137,410
-76,996
Pretax Income
-902,384
-902,384
-646,265
-351,023
-87,716
Tax Provision
-1,747
-1,747
-34,658
-2,778
728
Net Income Common Stockholders
-900,637
-900,637
-611,607
-348,245
-88,444
Diluted NI Available to Com Stockholders
-900,637
-900,637
-611,607
-348,245
-88,444
Basic EPS
-2.27
-2.27
-1.07
-0.61
-0.15
Diluted EPS
-2.27
-2.27
-1.07
-0.61
-0.15
Basic Average Shares
397,105.826
397,105.826
574,259.030
574,259.030
574,259.030
Diluted Average Shares
397,105.826
397,105.826
574,259.030
574,259.030
574,259.030
Rent Expense Supplemental
--
--
6,887
3,250
7,037
Total Expenses
1,088,474
1,088,474
1,091,622
957,276
762,799
Net Income from Continuing & Discontinued Operation
-900,637
-900,637
-611,607
-348,245
-88,444
Normalized Income
-839,798.012
-839,798.012
-543,053.716
-310,463.389
-53,895.250
Interest Income
11,463
11,463
11,657
8,827
18,346
Interest Expense
144,409
144,409
169,595
146,237
95,342
Net Interest Income
-132,946
-132,946
-157,938
-137,410
-76,996
EBIT
-757,975
-757,975
-476,670
-204,786
7,626
EBITDA
-340,002
-340,002
-79,971
97,243
228,705
Reconciled Cost of Revenue
718,393
718,393
745,346
618,527
476,103
Reconciled Depreciation
417,973
417,973
396,699
302,029
221,079
Net Income from Continuing Operation Net Minority Interest
-900,637
-900,637
-611,607
-348,245
-88,444
Total Unusual Items Excluding Goodwill
-60,957
-60,957
-72,438
-38,083
-46,065
Total Unusual Items
-60,957
-60,957
-72,438
-38,083
-46,065
Normalized EBITDA
-279,045
-279,045
-7,533
135,326
274,770
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-118.012
-118.012
-3,884.716
-301.389
-11,516.250
12/31/2020 - 5/25/2023
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