1.8200
+0.0100
+(0.55%)
At close: 3:04:55 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
864,928.1690
1,417,855.0842
2,789,659.0031
2,662,697.5695
4,211,496.7964
Cost of Revenue
1,455,146.4977
1,832,872.8949
2,593,208.3601
2,164,812.6123
3,230,260.2791
Gross Profit
-590,218.3287
-415,017.8108
196,450.6430
497,884.9572
981,236.5173
Operating Expense
403,387.0636
429,283.1257
487,325.1039
574,805.9645
605,166.8533
Operating Income
-993,605.3923
-844,300.9364
-290,874.4609
-76,921.0073
376,069.6640
Net Non Operating Interest Income Expense
-422,537.0585
-438,343.9926
-500,201.5478
-433,738.6095
-342,257.4323
Pretax Income
-1,919,030.3091
-1,592,020.0029
-1,010,501.2241
-425,001.1351
68,838.4089
Tax Provision
-53,935.2873
-71,466.7967
-100,491.8409
-62,758.1615
11,269.0936
Net Income Common Stockholders
-1,815,138.6353
-1,482,859.6938
-866,172.9326
-353,970.6576
58,809.3164
Basic EPS
-0.65
-0.54
-0.33
-0.15
-0.00
Diluted EPS
-0.65
-0.54
-0.33
-0.15
-0.00
Basic Average Shares
2,966,743.8210
2,746,036.4700
2,624,766.4620
2,359,804.3840
--
Diluted Average Shares
2,966,743.8210
2,746,036.4700
2,624,766.4620
2,359,804.3840
--
Total Operating Income as Reported
-1,912,843.1212
-1,588,612.7120
-1,003,119.1696
-417,372.3686
71,405.2507
Rent Expense Supplemental
--
15,824.7785
32,841.6014
31,384.1157
33,264.5847
Total Expenses
1,858,533.5613
2,262,156.0206
3,080,533.4640
2,739,618.5768
3,835,427.1324
Net Income from Continuing & Discontinued Operation
-1,815,138.6353
-1,482,859.6938
-866,172.9326
-353,970.6576
58,809.3164
Normalized Income
-1,390,879.7416
-1,084,400.2439
-626,912.2261
-353,593.9996
6,507.5428
Interest Income
234,317.1977
257,753.6600
261,383.9457
265,883.5950
364,786.1104
Interest Expense
635,267.1416
691,532.4682
753,812.6548
694,585.6454
702,777.8540
Net Interest Income
-422,537.0585
-438,343.9926
-500,201.5478
-433,738.6095
-342,257.4323
EBIT
-1,283,763.1675
-900,487.5347
-256,688.5693
269,584.5103
771,616.2629
EBITDA
-1,283,763.1675
-850,077.1349
-181,522.4440
356,760.6980
834,463.9335
Reconciled Cost of Revenue
1,455,146.4977
1,832,872.8949
2,593,208.3601
2,164,812.6123
3,230,260.2791
Reconciled Depreciation
--
50,410.3998
75,166.1253
87,176.1877
62,847.6706
Net Income from Continuing Operation Net Minority Interest
-1,815,138.6353
-1,482,859.6938
-866,172.9326
-353,970.6576
58,809.3164
Total Unusual Items Excluding Goodwill
-436,527.7192
-417,187.2526
-265,682.1361
-441.9136
62,539.7551
Total Unusual Items
-436,527.7192
-417,187.2526
-265,682.1361
-441.9136
62,539.7551
Normalized EBITDA
-847,235.4483
-432,889.8824
84,159.6922
357,202.6115
771,924.1784
Tax Rate for Calcs
0
0
0.0001
0.0001
0.0002
Tax Effect of Unusual Items
-12,268.8255
-18,727.8027
-26,421.4296
-65.2555
10,237.9815
12/31/2020 - 3/29/2011
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