6.80
-0.11
(-1.59%)
As of 1:26:10 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
624,598.65
825,040.83
664,317.60
625,103.27
605,549.94
Cost of Revenue
500,870.79
655,305.59
590,345.23
496,335.51
470,641.90
Gross Profit
123,727.86
169,735.25
73,972.37
128,767.77
134,908.04
Operating Expense
109,929.51
115,814.01
132,746.79
87,079.34
83,357.82
Operating Income
13,798.34
53,921.24
-58,774.42
41,688.42
51,550.22
Net Non Operating Interest Income Expense
-36,404.49
-38,136.71
-33,363.57
-15,585.27
-15,292.83
Pretax Income
-27,398.89
23,516.32
-120,266.03
13,208.34
28,219.87
Tax Provision
2,873.30
2,634.78
-10,439.20
1,096.46
4,262.25
Net Income Common Stockholders
-30,271.62
20,669.90
-102,367.64
12,614.99
24,154.89
Basic EPS
-0.16
0.11
-0.58
0.07
0.14
Diluted EPS
-0.16
0.11
-0.58
0.07
0.14
Basic Average Shares
188,491.21
189,284.77
175,557.60
180,214.15
172,534.90
Diluted Average Shares
188,491.21
189,284.77
175,557.60
180,214.15
172,534.90
Total Operating Income as Reported
-28,078.96
21,778.68
-123,192.31
11,830.36
26,967.91
Total Expenses
610,800.31
771,119.59
723,092.02
583,414.85
553,999.73
Net Income from Continuing & Discontinued Operation
-30,271.62
20,669.90
-102,367.64
12,614.99
24,154.89
Normalized Income
-25,726.61
20,101.09
-72,412
25,358.94
32,877.57
Interest Income
374.29
338.09
729.65
415.41
567
Interest Expense
36,605.31
38,002.04
33,215.21
14,751.30
14,522.48
Net Interest Income
-36,404.49
-38,136.71
-33,363.57
-15,585.27
-15,292.83
EBIT
9,206.42
61,518.36
-87,050.81
27,959.64
42,742.35
EBITDA
9,206.42
107,278.87
-39,575.17
48,798.64
61,507.07
Reconciled Cost of Revenue
500,870.79
655,305.59
590,345.23
496,335.51
470,641.90
Reconciled Depreciation
--
45,760.51
47,475.64
20,839
18,764.72
Net Income from Continuing Operation Net Minority Interest
-30,271.62
20,669.90
-102,367.64
12,614.99
24,154.89
Total Unusual Items Excluding Goodwill
-6,060.02
640.57
-32,802.96
-13,897.63
-10,274.52
Total Unusual Items
-6,060.02
640.57
-32,802.96
-13,897.63
-10,274.52
Normalized EBITDA
15,266.44
106,638.30
-6,772.21
62,696.27
71,781.59
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,515.01
71.77
-2,847.33
-1,153.68
-1,551.83
12/31/2020 - 6/13/2017
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