15.31
+0.20
+(1.32%)
As of 1:26:13 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
725,241.11
738,554.02
867,682.67
779,305.24
898,489.70
Cost of Revenue
462,977.34
495,580.12
581,479.08
466,487.28
540,700.03
Gross Profit
262,263.76
242,973.90
286,203.59
312,817.95
357,789.68
Operating Expense
336,576.23
407,990.56
383,410.31
372,282.58
311,250.85
Operating Income
-74,312.47
-165,016.65
-97,206.73
-59,464.62
46,538.83
Net Non Operating Interest Income Expense
20,388.50
26,093.74
26,219.14
19,807.71
9,904.13
Pretax Income
-70,361.20
-167,559.69
-99,428.18
-63,150.29
70,390.82
Tax Provision
14,922.90
4,554.73
21,368.50
-15,801.08
6,027.41
Net Income Common Stockholders
-84,829.65
-171,778.66
-120,732.37
-48,871.20
62,699.49
Basic EPS
-0.20
-0.41
-0.29
-0.12
0.15
Diluted EPS
-0.20
-0.41
-0.29
-0.12
0.15
Basic Average Shares
441,272.49
418,972.33
416,318.51
407,259.98
417,996.60
Diluted Average Shares
441,272.49
418,972.33
416,318.51
407,259.98
417,996.60
Total Operating Income as Reported
-80,950.90
-171,913.68
-103,576.22
-67,918.99
62,327.12
Rent Expense Supplemental
--
13,405.53
14,087.99
11,836
8,668.21
Total Expenses
799,553.58
903,570.68
964,889.39
838,769.86
851,950.87
Net Income from Continuing & Discontinued Operation
-84,829.65
-171,778.66
-120,732.37
-48,871.20
62,699.49
Normalized Income
-62,208.15
-149,028.86
-94,629.46
-24,864.79
71,378.06
Interest Income
30,285.34
27,515.18
28,009.42
21,552.36
10,154.47
Interest Expense
725.48
1,017.38
1,388.06
1,489.57
--
Net Interest Income
20,388.50
26,093.74
26,219.14
19,807.71
9,904.13
EBIT
-69,635.72
-166,542.31
-98,040.11
-61,660.71
46,538.83
EBITDA
-69,635.72
-144,956.06
-77,674.55
-41,164
57,716.78
Reconciled Cost of Revenue
462,977.34
495,580.12
581,479.08
466,487.28
540,700.03
Reconciled Depreciation
--
21,586.25
20,365.56
20,496.71
11,177.95
Net Income from Continuing Operation Net Minority Interest
-84,829.65
-171,778.66
-120,732.37
-48,871.20
62,699.49
Total Unusual Items Excluding Goodwill
-30,161.99
-30,333.07
-34,803.88
-32,017.68
-9,491.28
Total Unusual Items
-30,161.99
-30,333.07
-34,803.88
-32,017.68
-9,491.28
Normalized EBITDA
-39,473.73
-114,623
-42,870.67
-9,146.32
67,208.06
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7,540.50
-7,583.27
-8,700.97
-8,011.27
-812.72
12/31/2020 - 6/26/2014
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