0.3150
0.0000
(0.00%)
As of January 28 at 4:50:05 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
126,499.0000
133,079.0000
153,640.0000
160,556.0000
303,192.5330
Cost of Revenue
74,145.0000
85,559.0000
128,693.0000
134,093.0000
299,115.9470
Gross Profit
52,354.0000
47,520.0000
24,947.0000
26,463.0000
4,076.5860
Operating Expense
-146,066.0000
10,126.0000
5,407.0000
161,607.0000
25,337.3840
Operating Income
198,420.0000
37,394.0000
19,540.0000
-135,144.0000
-21,260.7980
Net Non Operating Interest Income Expense
-5,822.0000
-8,100.0000
-9,265.0000
-14,335.0000
-18,442.8980
Pretax Income
189,435.0000
29,879.0000
8,977.0000
-149,532.0000
-118,616.2210
Tax Provision
56,993.0000
6,187.0000
-7,320.0000
1,112.0000
-13,079.9380
Net Income Common Stockholders
132,442.0000
23,692.0000
16,297.0000
-150,644.0000
-105,536.2830
Diluted NI Available to Com Stockholders
132,442.0000
23,692.0000
16,297.0000
-150,644.0000
-105,536.2830
Basic EPS
0.17
0.04
0.03
-0.28
-0.20
Diluted EPS
0.16
0.04
0.03
-0.28
-0.20
Basic Average Shares
738,247.0000
530,500.0000
530,500.0000
530,500.0000
530,500.0000
Diluted Average Shares
1,326,250.0000
530,500.0000
530,500.0000
530,500.0000
530,500.0000
Total Operating Income as Reported
195,257.0000
37,979.0000
18,242.0000
-135,197.0000
-100,173.3230
Rent Expense Supplemental
--
2,133.0000
11,237.0000
4,587.0000
10,414.6950
Total Expenses
-71,921.0000
95,685.0000
134,100.0000
295,700.0000
324,453.3310
Net Income from Continuing & Discontinued Operation
132,442.0000
23,692.0000
16,297.0000
-150,644.0000
-105,536.2830
Normalized Income
134,653.3867
23,228.1351
17,283.4800
-150,603.7200
-35,325.5268
Interest Income
615.0000
243.0000
224.0000
127.0000
297.9160
Interest Expense
-402.0000
1,504.0000
2,621.0000
11,229.0000
14,952.0330
Net Interest Income
-5,822.0000
-8,100.0000
-9,265.0000
-14,335.0000
-18,442.8980
EBIT
189,033.0000
31,383.0000
11,598.0000
-138,303.0000
-103,664.1880
EBITDA
214,994.0000
62,617.0000
51,288.0000
-87,978.0000
33,362.3060
Reconciled Cost of Revenue
74,145.0000
85,559.0000
128,693.0000
134,093.0000
299,115.9470
Reconciled Depreciation
25,961.0000
31,234.0000
39,690.0000
50,325.0000
137,026.4940
Net Income from Continuing Operation Net Minority Interest
132,442.0000
23,692.0000
16,297.0000
-150,644.0000
-105,536.2830
Total Unusual Items Excluding Goodwill
-3,163.0000
585.0000
-1,298.0000
-53.0000
-78,912.5250
Total Unusual Items
-3,163.0000
585.0000
-1,298.0000
-53.0000
-78,912.5250
Normalized EBITDA
218,157.0000
62,032.0000
52,586.0000
-87,925.0000
112,274.8310
Tax Rate for Calcs
0.0003
0.0002
0.0002
0.0002
0.0001
Tax Effect of Unusual Items
-951.6133
121.1351
-311.5200
-12.7200
-8,701.7688
12/31/2020 - 12/11/2014
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