1.9500
-0.0100
(-0.51%)
As of 1:26:05 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,020,143.8664
2,020,143.8664
2,340,168.0698
2,052,675.5377
2,066,287.3719
Cost of Revenue
1,977,054.5430
1,977,054.5430
2,162,624.1635
1,887,517.8460
1,779,496.8895
Gross Profit
43,089.3234
43,089.3234
177,543.9063
165,157.6917
286,790.4824
Operating Expense
106,445.4994
106,445.4994
99,338.6100
100,841.4818
128,996.6455
Operating Income
-63,356.1760
-63,356.1760
78,205.2963
64,316.2099
157,793.8369
Net Non Operating Interest Income Expense
-533.9958
-533.9958
-702.4771
-1,087.5877
-4,633.3091
Pretax Income
-120,404.9106
-120,404.9106
52,429.4365
40,930.6296
165,068.3440
Tax Provision
-375.4072
-375.4072
-104.5328
-3,710.7472
-2,127.4488
Net Income Common Stockholders
-119,985.6106
-119,985.6106
52,282.9153
45,355.4963
167,571.3579
Basic EPS
-0.11
--
0.05
0.04
0.15
Diluted EPS
-0.11
--
0.05
0.04
0.15
Basic Average Shares
1,090,778.2780
--
1,045,658.3050
1,133,887.4070
1,117,142.3860
Diluted Average Shares
1,090,778.2780
--
1,045,658.3050
1,133,887.4070
1,117,142.3860
Total Operating Income as Reported
-117,477.9719
-117,477.9719
54,028.9035
44,341.4032
166,014.7280
Rent Expense Supplemental
--
--
--
137.1000
852.7473
Total Expenses
2,083,500.0424
2,083,500.0424
2,261,962.7735
1,988,359.3278
1,908,493.5350
Net Income from Continuing & Discontinued Operation
-119,985.6106
-119,985.6106
52,282.9153
45,355.4963
167,571.3579
Normalized Income
-66,414.1978
-66,414.1978
66,598.7705
42,899.2390
194,079.8277
Interest Income
8,514.8237
8,514.8237
10,546.0699
15,447.3737
13,458.5727
Interest Expense
8,541.6470
8,541.6470
10,743.2833
15,750.8871
17,301.1947
Net Interest Income
-533.9958
-533.9958
-702.4771
-1,087.5877
-4,633.3091
EBIT
-111,863.2636
-111,863.2636
63,172.7198
56,681.5168
182,369.5387
EBITDA
63,550.7482
63,550.7482
250,243.5275
199,533.6123
310,106.4999
Reconciled Cost of Revenue
1,977,054.5430
1,977,054.5430
2,162,624.1635
1,887,517.8460
1,779,496.8895
Reconciled Depreciation
175,414.0119
175,414.0119
187,070.8077
142,852.0956
127,736.9612
Net Income from Continuing Operation Net Minority Interest
-119,985.6106
-119,985.6106
52,282.9153
45,355.4963
167,571.3579
Total Unusual Items Excluding Goodwill
-53,738.9640
-53,738.9640
-19,087.8070
3,275.0097
-35,344.6264
Total Unusual Items
-53,738.9640
-53,738.9640
-19,087.8070
3,275.0097
-35,344.6264
Normalized EBITDA
117,289.7123
117,289.7123
269,331.3345
196,258.6027
345,451.1262
Tax Rate for Calcs
0
0
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
-167.5512
-167.5512
-4,771.9518
818.7524
-8,836.1566
12/31/2021 - 9/29/2011
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