10.01
+0.19
+(1.93%)
At close: 3:00:02 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,217,757.82
965,732.92
760,423.01
1,587,456.92
1,808,927.14
Cost of Revenue
715,637.26
562,764.56
413,767.69
939,580.89
1,217,248.37
Gross Profit
502,120.56
402,968.35
346,655.32
647,876.03
591,678.77
Operating Expense
552,799.42
522,412.04
406,114.88
755,600.48
838,464.31
Operating Income
-50,678.86
-119,443.69
-59,459.56
-107,724.44
-246,785.54
Net Non Operating Interest Income Expense
-20,407.11
-15,410.49
-9,999.02
-29,281.74
-9,063.67
Pretax Income
-83,785.65
-189,207.81
223,365.45
-135,741.84
-279,222.07
Tax Provision
2,760.73
1,207.07
24,140.30
53,171.78
5,551.34
Net Income Common Stockholders
-82,442.94
-187,866.83
167,910.47
-203,205.06
-248,473.62
Basic EPS
-0.29
-0.69
0.65
-0.77
-0.91
Diluted EPS
-0.29
-0.69
0.64
-0.77
-0.91
Basic Average Shares
278,952.40
272,270.76
258,323.80
263,902.68
273,047.93
Diluted Average Shares
278,952.40
272,270.76
262,360.11
263,902.68
273,047.93
Total Operating Income as Reported
-82,443.02
-183,859.41
224,276.97
-134,019.54
-270,284.08
Rent Expense Supplemental
--
2,997.63
3,590.90
2,600.60
25,550.18
Total Expenses
1,268,436.68
1,085,176.60
819,882.57
1,695,181.37
2,055,712.68
Net Income from Continuing & Discontinued Operation
-82,442.94
-187,866.83
167,910.47
-203,205.06
-248,473.62
Normalized Income
-60,572.68
-143,137.02
161,898.86
-130,208.34
-189,928.92
Interest Income
3,823.81
3,138.53
2,236.09
1,513.20
3,474.37
Interest Expense
16,277.44
11,774.38
8,846.06
24,684.15
5,649.83
Net Interest Income
-20,407.11
-15,410.49
-9,999.02
-29,281.74
-9,063.67
EBIT
-67,508.21
-177,433.43
232,211.51
-111,057.69
-273,572.24
EBITDA
-67,508.21
-68,532.11
334,032.62
111,033.88
-232,338.32
Reconciled Cost of Revenue
715,637.26
562,764.56
413,767.69
939,580.89
1,217,248.37
Reconciled Depreciation
--
108,901.32
101,821.11
222,091.57
41,233.92
Net Income from Continuing Operation Net Minority Interest
-82,442.94
-187,866.83
167,910.47
-203,205.06
-248,473.62
Total Unusual Items Excluding Goodwill
-29,160.36
-59,639.75
6,740.04
-97,328.96
-78,059.60
Total Unusual Items
-29,160.36
-59,639.75
6,740.04
-97,328.96
-78,059.60
Normalized EBITDA
-38,347.85
-8,892.36
327,292.58
208,362.84
-154,278.72
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-7,290.09
-14,909.94
728.43
-24,332.24
-19,514.90
12/31/2020 - 6/14/1993
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