33.03
-1.14
(-3.34%)
At close: 3:04:49 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,550,401.18
4,552,706.29
4,983,772.63
3,292,734.23
2,755,439.65
Cost of Revenue
2,940,057.62
3,711,790.30
4,059,237.42
2,484,774.08
1,396,509.55
Gross Profit
610,343.55
840,915.99
924,535.21
807,960.15
1,358,930.10
Operating Expense
539,379.60
556,407.81
560,058.98
584,322.18
632,568.96
Operating Income
70,963.96
284,508.18
364,476.23
223,637.98
726,361.14
Net Non Operating Interest Income Expense
-38,555.22
-37,306.89
-33,475.85
-5,400.53
17,741.67
Pretax Income
-49,777.78
124,302.36
191,909.68
78,709.85
609,228.35
Tax Provision
-26,509.53
18,309.94
23,635.17
10,769.81
95,098.43
Net Income Common Stockholders
-31,732.40
88,033.38
159,661.54
65,395.28
519,711.72
Basic EPS
-0.07
0.21
0.37
0.15
1.09
Diluted EPS
-0.07
0.21
0.37
0.15
1.08
Basic Average Shares
435,620.61
419,206.57
431,517.67
435,968.52
476,799.75
Diluted Average Shares
435,620.61
419,206.57
431,517.67
435,968.52
481,214.56
Total Operating Income as Reported
-45,251.68
126,680.20
192,266.93
75,037.08
606,354.74
Total Expenses
3,479,437.22
4,268,198.11
4,619,296.40
3,069,096.25
2,029,078.50
Net Income from Continuing & Discontinued Operation
-31,732.40
88,033.38
159,661.54
65,395.28
519,711.72
Normalized Income
19,868.68
183,746.78
283,536.45
193,590.37
640,133.59
Interest Income
17,208.35
19,535.83
23,421.62
21,421.94
27,153.93
Interest Expense
55,058.08
56,859.89
55,454.51
28,589.31
9,066.17
Net Interest Income
-38,555.22
-37,306.89
-33,475.85
-5,400.53
17,741.67
EBIT
5,280.30
181,162.25
247,364.19
107,299.16
618,294.52
EBITDA
5,280.30
234,631.06
292,549.74
144,308.75
635,787.70
Reconciled Cost of Revenue
2,940,057.62
3,711,790.30
4,059,237.42
2,484,774.08
1,396,509.55
Reconciled Depreciation
--
53,468.81
45,185.54
37,009.59
17,493.19
Net Income from Continuing Operation Net Minority Interest
-31,732.40
88,033.38
159,661.54
65,395.28
519,711.72
Total Unusual Items Excluding Goodwill
-68,801.45
-112,247.66
-141,273.89
-148,516.49
-142,696.26
Total Unusual Items
-68,801.45
-112,247.66
-141,273.89
-148,516.49
-142,696.26
Normalized EBITDA
74,081.74
346,878.72
433,823.62
292,825.24
778,483.96
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-17,200.36
-16,534.26
-17,398.98
-20,321.40
-22,274.39
12/31/2020 - 2/9/2017
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