2.1200
0.0000
(0.00%)
At close: 4:29:58 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
7,447,047
7,447,047
6,775,345
6,708,965
6,520,813
Cost of Revenue
7,127,886
7,127,886
6,351,661
6,601,387
5,371,701
Gross Profit
319,161
319,161
423,684
107,578
1,149,112
Operating Expense
343,064
343,064
274,163
254,776
235,319
Operating Income
-23,903
-23,903
149,521
-147,198
913,793
Net Non Operating Interest Income Expense
3,761
3,761
3,354
1,449
85
Other Income Expense
49,909
49,909
13,214
22,052
10,810
Pretax Income
29,767
29,767
166,089
-123,697
924,688
Tax Provision
6,550
6,550
6,278
-629
186,636
Net Income Common Stockholders
23,578
23,578
160,083
-122,177
737,515
Diluted NI Available to Com Stockholders
23,578
23,578
160,083
-122,177
737,515
Basic EPS
0.04
--
0.29
-0.23
1.34
Diluted EPS
0.04
--
0.29
-0.23
1.34
Basic Average Shares
549,996
--
549,996
549,996
549,996
Diluted Average Shares
549,996
--
549,996
549,996
549,996
Total Expenses
7,470,950
7,470,950
6,625,824
6,856,163
5,607,020
Net Income from Continuing & Discontinued Operation
23,578
23,578
160,083
-122,177
737,515
Normalized Income
18,949.7312
18,949.7312
186,236.5851
-102,054.8442
754,837.5375
Interest Income
4,518
4,518
3,618
2,028
1,801
Interest Expense
757
757
264
579
1,716
Net Interest Income
3,761
3,761
3,354
1,449
85
EBIT
30,524
30,524
166,353
-123,118
926,404
EBITDA
89,965
89,965
221,380
-72,611
975,414
Reconciled Cost of Revenue
7,127,886
7,127,886
6,351,661
6,601,387
5,371,701
Reconciled Depreciation
59,441
59,441
55,027
50,507
49,010
Net Income from Continuing Operation Net Minority Interest
23,578
23,578
160,083
-122,177
737,515
Total Unusual Items Excluding Goodwill
5,934
5,934
-27,181
-20,225
-21,703
Total Unusual Items
5,934
5,934
-27,181
-20,225
-21,703
Normalized EBITDA
84,031
84,031
248,561
-52,386
997,117
Tax Rate for Calcs
0.0002
0.0002
0
0
0.0002
Tax Effect of Unusual Items
1,305.7312
1,305.7312
-1,027.4149
-102.8442
-4,380.4625
-
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