0.2950
+0.0050
+(1.72%)
At close: 4:54:14 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
130,759.6960
106,360.6960
65,295.3320
37,955.0570
49,923.1230
Cost of Revenue
84,962.3800
85,416.3800
69,789.9600
57,771.2040
70,004.4560
Gross Profit
45,797.3160
20,944.3160
-4,494.6280
-19,816.1470
-20,081.3330
Operating Expense
17,374.1170
19,488.1170
16,524.8360
25,019.1670
26,744.0580
Operating Income
28,423.1990
1,456.1990
-21,019.4640
-44,835.3140
-46,825.3910
Net Non Operating Interest Income Expense
-3,123.5360
-3,937.5360
-4,233.3620
-4,457.8830
-4,941.1380
Pretax Income
26,541.5160
-899.4840
-21,168.2190
-69,631.9220
-44,243.6070
Tax Provision
3,605.3260
841.3260
-993.3180
-4,262.6100
-3,423.8700
Net Income Common Stockholders
20,488.0490
-3,818.9510
-20,174.9010
-65,369.3120
-40,819.7370
Diluted NI Available to Com Stockholders
20,488.0490
-3,818.9510
-20,174.9010
-65,369.3120
-40,819.7370
Basic EPS
0.04
-0.01
-0.04
-0.13
-0.08
Diluted EPS
0.04
-0.01
-0.04
-0.13
-0.08
Basic Average Shares
500,000.0000
500,000.0000
500,000.0000
500,000.0000
500,000.0000
Diluted Average Shares
500,000.0000
500,000.0000
500,000.0000
500,000.0000
500,000.0000
Total Operating Income as Reported
29,665.4040
2,698.4040
-18,206.5080
-65,548.7550
-39,632.5390
Total Expenses
102,336.4970
104,904.4970
86,314.7960
82,790.3710
96,748.5140
Net Income from Continuing & Discontinued Operation
20,488.0490
-3,818.9510
-20,174.9010
-65,369.3120
-40,819.7370
Normalized Income
20,458.3512
-3,845.0692
-21,761.8319
-42,230.8074
-42,367.9263
Interest Income
386.0010
181.0010
499.7720
467.7270
701.2320
Interest Expense
3,509.5370
4,118.5370
4,733.1340
4,925.6100
5,642.3700
Net Interest Income
-3,123.5360
-3,937.5360
-4,233.3620
-4,457.8830
-4,941.1380
EBIT
30,051.0530
3,219.0530
-16,435.0850
-64,706.3120
-38,601.2370
EBITDA
62,659.2870
34,209.2870
14,865.6510
-27,304.3990
-726.8450
Reconciled Cost of Revenue
84,962.3800
85,416.3800
69,789.9600
57,771.2040
70,004.4560
Reconciled Depreciation
32,608.2340
30,990.2340
31,300.7360
37,401.9130
37,874.3920
Net Income from Continuing Operation Net Minority Interest
20,488.0490
-3,818.9510
-20,174.9010
-65,369.3120
-40,819.7370
Total Unusual Items Excluding Goodwill
34.3660
34.3660
1,665.0640
-24,647.3230
1,678.0480
Total Unusual Items
34.3660
34.3660
1,665.0640
-24,647.3230
1,678.0480
Normalized EBITDA
62,624.9210
34,174.9210
13,200.5870
-2,657.0760
-2,404.8930
Tax Rate for Calcs
0.0001
0.0002
0.0000
0.0001
0.0001
Tax Effect of Unusual Items
4.6682
8.2478
78.1331
-1,508.8184
129.8587
12/31/2020 - 7/29/2008
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