809.00
+4.00
+(0.50%)
As of 2:25:11 PM GMT+9. Market Open.
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
2,229,281
2,229,281
1,924,259
1,692,513
1,389,465
Cost of Revenue
1,527,915
1,527,915
1,138,651
1,007,766
851,594
Gross Profit
701,365
701,365
785,607
684,747
537,870
Operating Expense
917,462
917,462
841,105
607,436
519,820
Operating Income
-216,097
-216,097
-55,498
77,311
18,050
Net Non Operating Interest Income Expense
-7,935
-7,935
-14,925
-15,246
-1,216
Pretax Income
-1,099,970
-1,099,970
-500,028
92,093
22,250
Tax Provision
158,670
158,670
27,347
83,415
53,551
Net Income Common Stockholders
-1,261,695
-1,261,695
-530,291
2,438
-41,771
Diluted NI Available to Com Stockholders
-1,261,695
-1,261,695
-530,291
2,438
-41,771
Basic EPS
-95.13
-84.07
-36.45
0.17
-3.02
Diluted EPS
-95.13
-84.07
-36.45
0.16
-3.02
Basic Average Shares
14,764.08
15,007.28
14,548.96
14,182.36
13,817.52
Diluted Average Shares
14,916.90
15,007.28
14,548.96
15,237.50
13,817.52
Total Operating Income as Reported
-216,097
-216,097
-55,497
77,311
18,049
Total Expenses
2,445,377
2,445,377
1,979,756
1,615,202
1,371,414
Net Income from Continuing & Discontinued Operation
-1,261,695
-1,261,695
-530,291
2,438
-41,771
Normalized Income
-599,382.55
-599,382.55
-112,003.64
25,146.99
-32,749.52
Interest Income
3,721
3,721
1,047
441
415
Interest Expense
11,656
11,656
15,972
15,687
1,631
Net Interest Income
-7,935
-7,935
-14,925
-15,246
-1,216
EBIT
-1,088,314
-1,088,314
-484,056
107,780
23,881
EBITDA
-873,904
-873,904
226,118
322,440
240,376
Reconciled Cost of Revenue
1,527,915
1,527,915
1,138,651
1,007,766
851,594
Reconciled Depreciation
214,410
214,410
710,174
214,660
216,495
Net Income from Continuing Operation Net Minority Interest
-1,261,695
-1,261,695
-530,291
2,438
-41,771
Total Unusual Items Excluding Goodwill
-862,386
-862,386
-544,645
-29,569
-13,003
Total Unusual Items
-862,386
-862,386
-544,645
-29,569
-13,003
Normalized EBITDA
-11,518
-11,518
770,763
352,009
253,379
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-200,073.55
-200,073.55
-126,357.64
-6,860.01
-3,981.52
3/31/2021 - 12/24/2014
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