0.5100
0.0000
(0.00%)
At close: 4:04:14 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
111,887
111,887
125,357
119,398.9560
93,687.5360
Cost of Revenue
71,603
71,603
73,112
37,851.7530
33,952.2410
Gross Profit
40,284
40,284
52,245
81,547.2030
59,735.2950
Operating Expense
48,757
48,757
48,612
77,301.8470
64,872.0300
Operating Income
-8,473
-8,473
3,633
4,245.3560
-5,136.7350
Net Non Operating Interest Income Expense
-32,405
-32,405
-31,511
-16,704.8240
-8,090.7010
Pretax Income
6,080
6,080
17,201
-23,609.4340
26,535.4420
Tax Provision
564
564
10,640
-1,477
5,344.0100
Net Income Common Stockholders
5,559
5,559
6,569
-22,000.7580
21,196.3780
Diluted NI Available to Com Stockholders
5,559
5,559
6,569
-22,000.7580
21,196.3780
Basic EPS
0.01
--
0.01
-0.05
0.04
Diluted EPS
0.01
--
0.01
-0.05
0.04
Basic Average Shares
471,101.6950
--
469,214.2860
470,557.5410
470,557.5410
Diluted Average Shares
471,101.6950
--
469,214.2860
470,557.5410
470,557.5410
Total Expenses
120,360
120,360
121,724
115,153.6000
98,824.2710
Net Income from Continuing & Discontinued Operation
5,559
5,559
6,569
-22,000.7580
21,196.3780
Normalized Income
-27,274.8086
-27,274.8086
-10,603.7000
-5,356.3262
-3,971.6704
Interest Income
4,896
4,896
7,032
3,252.7410
2,816.9110
Interest Expense
37,301
37,301
38,543
19,922.0040
10,888.3440
Net Interest Income
-32,405
-32,405
-31,511
-16,704.8240
-8,090.7010
EBIT
43,381
43,381
55,744
-3,687.4300
37,423.7860
EBITDA
77,047
77,047
89,410
31,052.1660
72,596.7440
Reconciled Cost of Revenue
71,603
71,603
73,112
37,851.7530
33,952.2410
Reconciled Depreciation
32,168
32,168
33,666
34,739.5960
35,172.9580
Net Income from Continuing Operation Net Minority Interest
5,559
5,559
6,569
-22,000.7580
21,196.3780
Total Unusual Items Excluding Goodwill
36,191
36,191
20,690
-17,755.1920
31,514.8730
Total Unusual Items
36,191
36,191
20,690
-17,755.1920
31,514.8730
Normalized EBITDA
40,856
40,856
68,720
48,807.3580
41,081.8710
Tax Rate for Calcs
0.0001
0.0001
0.0002
0.0001
0.0002
Tax Effect of Unusual Items
3,357.1914
3,357.1914
3,517.3000
-1,110.7602
6,346.8246
12/31/2021 - 5/24/2004
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