4.9000
-0.1900
(-3.73%)
As of 1:07:39 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,776,951.8623
3,711,413.1898
3,785,832.1527
3,058,572.2271
2,545,775.9670
Cost of Revenue
3,365,385.6651
3,351,459.7078
3,214,633.2701
2,610,977.9164
2,217,406.5197
Gross Profit
411,566.1971
359,953.4820
571,198.8826
447,594.3107
328,369.4473
Operating Expense
341,474.3389
319,347.3602
352,624.9948
393,258.6430
240,979.4034
Operating Income
70,091.8583
40,606.1218
218,573.8878
54,335.6677
87,390.0438
Net Non Operating Interest Income Expense
-176,510.7910
-160,877.4684
-108,401.4126
-103,135.7730
-99,646.7044
Pretax Income
-172,825.4740
-170,778.2740
252,188.1295
44,744.2276
54,297.2488
Tax Provision
-32,880.5650
-35,087.4859
51,735.8977
39,578.2896
13,392.4400
Net Income Common Stockholders
-73,121.2465
-68,145.3033
179,104.7954
42,181.7236
55,469.4136
Basic EPS
-0.04
-0.04
0.11
0.03
0.03
Diluted EPS
-0.04
-0.04
0.11
0.03
0.03
Basic Average Shares
1,711,968.4670
1,703,632.5810
1,628,225.4130
1,622,373.9850
1,631,453.3400
Diluted Average Shares
1,711,968.4670
1,703,632.5810
1,628,225.4130
1,687,268.9450
1,631,453.3400
Total Operating Income as Reported
-172,508.6763
-166,139.1388
256,467.6247
43,082.0481
49,982.2413
Rent Expense Supplemental
--
500.9628
534.5115
1,290.7065
2,210.7589
Total Expenses
3,706,860.0040
3,670,807.0680
3,567,258.2649
3,004,236.5594
2,458,385.9232
Net Income from Continuing & Discontinued Operation
-73,121.2465
-68,145.3033
179,104.7954
42,181.7236
55,469.4136
Normalized Income
-8,568.3153
-11,029.2437
155,726.3583
57,423.7094
67,778.6074
Interest Income
5,202.2259
15,749.5779
8,499.6684
5,473.7275
13,376.5531
Interest Expense
158,257.9543
152,327.3332
107,089.3799
105,163.5850
109,885.9532
Net Interest Income
-176,510.7910
-160,877.4684
-108,401.4126
-103,135.7730
-99,646.7044
EBIT
-14,567.5197
-18,450.9408
359,277.5095
149,907.8126
164,183.2020
EBITDA
-14,567.5197
237,316.4149
617,235.4026
441,852.3484
436,227.5300
Reconciled Cost of Revenue
3,365,385.6651
3,351,459.7078
3,214,633.2701
2,610,977.9164
2,217,406.5197
Reconciled Depreciation
257,837.7616
255,767.3557
257,957.8931
291,944.5358
272,044.3281
Net Income from Continuing Operation Net Minority Interest
-73,121.2465
-68,145.3033
179,104.7954
42,181.7236
55,469.4136
Total Unusual Items Excluding Goodwill
-79,719.8770
-71,885.3667
29,412.3156
-20,322.6477
-16,339.2858
Total Unusual Items
-79,719.8770
-71,885.3667
29,412.3156
-20,322.6477
-16,339.2858
Normalized EBITDA
65,152.3574
309,201.7816
587,823.0869
462,174.9961
452,566.8158
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0003
0.0002
Tax Effect of Unusual Items
-15,166.9458
-14,769.3072
6,033.8786
-5,080.6619
-4,030.0919
12/31/2020 - 9/18/2003
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