4.8000
-0.1400
(-2.83%)
At close: 3:00:02 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,044,497.3832
1,044,497.3832
1,193,454.6195
1,094,712.8204
1,292,312.4370
Cost of Revenue
803,532.1665
803,532.1665
900,664.9999
835,395.0695
936,923.6458
Gross Profit
240,965.2167
240,965.2167
292,789.6195
259,317.7510
355,388.7912
Operating Expense
184,753.1843
184,753.1843
209,736.6496
210,671.7622
259,362.4684
Operating Income
56,212.0323
56,212.0323
83,052.9700
48,645.9888
96,026.3228
Net Non Operating Interest Income Expense
-35,806.1063
-35,806.1063
-40,744.6776
-41,138.2023
-37,699.9613
Pretax Income
-23,188.4865
-23,188.4865
27,980.6674
-58,205.8538
-182,378.9997
Tax Provision
37,700.1702
37,700.1702
15,782.5512
15,884.3629
15,156.6993
Net Income Common Stockholders
-76,951.0335
-76,951.0335
-8,158.7128
-71,495.1174
-180,118.8585
Basic EPS
-0.07
-0.16
-0.02
-0.15
-0.37
Diluted EPS
-0.07
-0.16
-0.02
-0.15
-0.37
Basic Average Shares
409,809.6090
480,943.9590
407,935.6380
476,634.1160
486,807.7260
Diluted Average Shares
409,809.6090
480,943.9590
407,935.6380
476,634.1160
486,807.7260
Total Operating Income as Reported
-19,374.3025
-19,374.3025
31,198.5691
-56,058.6228
-179,407.8982
Rent Expense Supplemental
4,750.5749
4,750.5749
5,605.4064
5,387.8493
5,170.4579
Total Expenses
988,285.3509
988,285.3509
1,110,401.6495
1,046,066.8316
1,196,286.1142
Net Income from Continuing & Discontinued Operation
-76,951.0335
-76,951.0335
-8,158.7128
-71,495.1174
-180,118.8585
Normalized Income
-50,456.1420
-50,456.1420
-1,109.3944
-26,194.1894
-25.9050
Interest Income
1,535.5699
1,535.5699
1,663.6381
3,220.3741
4,938.6671
Interest Expense
36,903.3404
36,903.3404
41,623.1163
43,814.6455
42,052.4477
Net Interest Income
-35,806.1063
-35,806.1063
-40,744.6776
-41,138.2023
-37,699.9613
EBIT
13,714.8539
13,714.8539
69,603.7837
-14,391.2083
-140,326.5520
EBITDA
76,358.9443
76,358.9443
132,221.4110
47,906.3908
-86,635.6388
Reconciled Cost of Revenue
803,532.1665
803,532.1665
900,664.9999
835,395.0695
936,923.6458
Reconciled Depreciation
62,644.0904
62,644.0904
62,617.6273
62,297.5991
53,690.9133
Net Income from Continuing Operation Net Minority Interest
-76,951.0335
-76,951.0335
-8,158.7128
-71,495.1174
-180,118.8585
Total Unusual Items Excluding Goodwill
-35,326.5220
-35,326.5220
-9,399.0912
-60,401.2373
-240,123.9380
Total Unusual Items
-35,326.5220
-35,326.5220
-9,399.0912
-60,401.2373
-240,123.9380
Normalized EBITDA
111,685.4663
111,685.4663
141,620.5021
108,307.6281
153,488.2992
Tax Rate for Calcs
0.0003
0.0003
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-8,831.6305
-8,831.6305
-2,349.7728
-15,100.3093
-60,030.9845
12/31/2021 - 6/12/2000
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