3.4100
-0.1500
(-4.21%)
As of 2:16:16 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,300,719.1013
1,732,809.1221
1,605,936.3373
1,406,891.1388
1,742,854.0112
Cost of Revenue
991,991.2623
1,105,645.0212
1,262,603.0694
1,105,548.4788
1,052,379.5634
Gross Profit
308,727.8390
627,164.1010
343,333.2679
301,342.6599
690,474.4478
Operating Expense
692,700.9076
600,705.5150
456,256.7909
640,406.1101
515,085.7165
Operating Income
-383,973.0686
26,458.5859
-112,923.5230
-339,063.4502
175,388.7313
Net Non Operating Interest Income Expense
-38,126.4770
-67,775.8501
-82,984.0764
-94,813.5868
-97,174.4799
Pretax Income
-364,606.6058
6,121.0547
-327,432.4428
-809,885.5268
19,428.2881
Tax Provision
-103,213.7466
-21,466.0939
-16,298.4709
-145,747.6702
-6,592.3137
Net Income Common Stockholders
-260,253.3401
27,708.5143
-310,447.4600
-662,605.0820
26,013.9793
Basic EPS
-0.22
0.02
-0.25
-0.53
0.02
Diluted EPS
-0.22
0.02
-0.25
-0.53
0.02
Basic Average Shares
1,436,958.9180
1,385,425.7140
1,241,789.8400
1,250,198.2680
1,300,698.9630
Diluted Average Shares
1,436,958.9180
1,385,425.7140
1,241,789.8400
1,250,198.2680
1,300,698.9630
Total Operating Income as Reported
-375,417.2999
10,157.5032
-330,402.0860
-810,130.2774
23,930.6801
Rent Expense Supplemental
--
8,045.5651
7,234.9831
7,596.3934
5,144.3320
Total Expenses
1,684,692.1699
1,706,350.5362
1,718,859.8603
1,745,954.5889
1,567,465.2798
Net Income from Continuing & Discontinued Operation
-260,253.3401
27,708.5143
-310,447.4600
-662,605.0820
26,013.9793
Normalized Income
-232,212.8426
51,376.3670
-195,865.3075
-387,424.6246
16,693.0099
Interest Income
5,247.3737
5,062.0490
3,262.6691
2,404.4452
11,278.1983
Interest Expense
57,131.5067
71,358.1263
84,652.0825
95,920.2080
107,104.5178
Net Interest Income
-38,126.4770
-67,775.8501
-82,984.0764
-94,813.5868
-97,174.4799
EBIT
-307,475.0991
77,479.1810
-242,780.3603
-713,965.3188
126,532.8059
EBITDA
-307,475.0991
325,340.4279
4,653.2980
-439,997.8001
412,752.4030
Reconciled Cost of Revenue
991,991.2623
1,105,645.0212
1,262,603.0694
1,105,548.4788
1,052,379.5634
Reconciled Depreciation
--
247,861.2470
247,433.6583
273,967.5188
286,219.5971
Net Income from Continuing Operation Net Minority Interest
-260,253.3401
27,708.5143
-310,447.4600
-662,605.0820
26,013.9793
Total Unusual Items Excluding Goodwill
-39,112.5857
-31,557.1369
-120,584.4346
-335,569.8934
12,427.9592
Total Unusual Items
-39,112.5857
-31,557.1369
-120,584.4346
-335,569.8934
12,427.9592
Normalized EBITDA
-268,362.5134
356,897.5648
125,237.7326
-104,427.9067
400,324.4439
Tax Rate for Calcs
0.0003
0.0003
0
0.0002
0.0003
Tax Effect of Unusual Items
-11,072.0882
-7,889.2842
-6,002.2821
-60,389.4359
3,106.9898
12/31/2020 - 1/20/2010
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