1,104.00
-4.00
(-0.36%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
3/31/2024
3/31/2023
3/31/2022
3/31/2021
Total Revenue
2,900,796
2,900,796
2,527,139
2,266,281
1,813,213
Cost of Revenue
1,450,005
1,450,005
1,271,760
1,045,443
914,939
Gross Profit
1,450,790
1,450,790
1,255,378
1,220,838
898,274
Operating Expense
1,536,111
1,536,111
1,167,923
1,070,339
937,629
Operating Income
-85,321
-85,321
87,455
150,499
-39,355
Net Non Operating Interest Income Expense
-1,280
-1,280
-516
-983
-1,007
Pretax Income
-50,782
-50,782
54,129
140,365
-60,749
Tax Provision
16,597
16,597
43,100
-35,204
2,434
Net Income Common Stockholders
-67,380
-67,380
11,029
175,570
-63,183
Diluted NI Available to Com Stockholders
-67,380
-67,380
11,029
175,570
-63,183
Basic EPS
-9.19
--
2.63
52.41
-18.86
Diluted EPS
-9.19
--
2.53
52.41
-18.86
Basic Average Shares
4,262.24
--
4,186.22
3,350
3,350
Diluted Average Shares
4,274.20
--
4,359.29
3,350
3,350
Total Operating Income as Reported
-85,321
-85,321
87,455
150,498
-39,355
Total Expenses
2,986,116
2,986,116
2,439,683
2,115,782
1,852,568
Net Income from Continuing & Discontinued Operation
-67,380
-67,380
11,029
175,570
-63,183
Normalized Income
-91,351.58
-91,351.58
33,103.62
175,096.91
-41,391.44
Interest Income
6
6
6
2
1
Interest Expense
1,286
1,286
522
985
1,008
Net Interest Income
-1,280
-1,280
-516
-983
-1,007
EBIT
-49,496
-49,496
54,651
141,350
-59,741
EBITDA
-35,260
-35,260
66,255
154,478
-41,789
Reconciled Cost of Revenue
1,450,005
1,450,005
1,271,760
1,045,443
914,939
Reconciled Depreciation
14,236
14,236
11,604
13,128
17,952
Net Income from Continuing Operation Net Minority Interest
-67,380
-67,380
11,029
175,570
-63,183
Total Unusual Items Excluding Goodwill
31,213
31,213
-28,743
616
-31,409
Total Unusual Items
31,213
31,213
-28,743
616
-31,409
Normalized EBITDA
-66,473
-66,473
94,998
153,862
-10,380
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
7,241.42
7,241.42
-6,668.38
142.91
-9,617.44
3/31/2021 - 4/13/2022
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