3.2900
0.0000
(0.00%)
At close: 3:04:07 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
676,597.9258
853,646.8225
505,292.5315
579,596.6074
799,979.1002
Cost of Revenue
516,099.7619
658,182.0240
394,033.2948
432,516.6759
497,439.1676
Gross Profit
160,498.1639
195,464.7985
111,259.2368
147,079.9314
302,539.9327
Operating Expense
204,521.7939
182,408.3899
138,307.4472
182,152.6618
189,963.6477
Operating Income
-44,023.6300
13,056.4086
-27,048.2105
-35,072.7303
112,576.2849
Net Non Operating Interest Income Expense
-44,490.1946
-9,460.4900
-3,790.0180
-33,057.9600
-65,984.4733
Pretax Income
-72,250.8484
59,727.6673
90,620.3783
-234,661.2069
36,435.8459
Tax Provision
15,304.7910
24,674.0254
469.2545
8,599.5101
5,864.1807
Net Income Common Stockholders
-78,819.0341
15,914.6104
91,332.9970
-209,752.9129
29,926.3453
Basic EPS
-0.10
0.02
0.11
-0.25
0.04
Diluted EPS
-0.10
0.02
0.11
-0.25
0.04
Basic Average Shares
825,732.3070
824,591.2120
825,049.6570
824,176.4750
828,984.6340
Diluted Average Shares
825,732.3070
824,591.2120
825,049.6570
824,176.4750
828,984.6340
Total Operating Income as Reported
-72,795.1066
60,780.8861
60,426.6735
-197,476.3080
16,907.1747
Rent Expense Supplemental
--
3,183.0252
5,489.1302
6,432.5535
7,438.7084
Total Expenses
720,621.5558
840,590.4138
532,340.7420
614,669.3377
687,402.8153
Net Income from Continuing & Discontinued Operation
-78,819.0341
15,914.6104
91,332.9970
-209,752.9129
29,926.3453
Normalized Income
-73,164.9249
13,280.1230
78,272.3607
-27,706.2100
41,161.6460
Interest Income
4,374.6505
5,731.8937
4,009.7908
553.4547
991.4318
Interest Expense
35,206.1981
14,872.1764
7,011.9731
33,137.0905
66,069.3720
Net Interest Income
-44,490.1946
-9,460.4900
-3,790.0180
-33,057.9600
-65,984.4733
EBIT
-37,044.6503
74,599.8436
97,632.3514
-201,524.1163
102,505.2179
EBITDA
-37,044.6503
139,755.7359
145,089.8746
-131,876.6174
184,285.5053
Reconciled Cost of Revenue
516,099.7619
658,182.0240
394,033.2948
432,516.6759
497,439.1676
Reconciled Depreciation
--
65,155.8923
47,457.5232
69,647.4989
81,780.2874
Net Income from Continuing Operation Net Minority Interest
-78,819.0341
15,914.6104
91,332.9970
-209,752.9129
29,926.3453
Total Unusual Items Excluding Goodwill
-7,538.8122
3,512.6498
13,128.6195
-242,728.9371
-13,390.4281
Total Unusual Items
-7,538.8122
3,512.6498
13,128.6195
-242,728.9371
-13,390.4281
Normalized EBITDA
-29,505.8381
136,243.0861
131,961.2551
110,852.3197
197,675.9334
Tax Rate for Calcs
0.0003
0.0003
0
0.0003
0.0002
Tax Effect of Unusual Items
-1,884.7030
878.1625
67.9832
-60,682.2343
-2,155.1274
12/31/2020 - 5/11/2012
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