4.2100
+0.3800
+(9.92%)
At close: April 18 at 3:00:03 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
428,967.5552
543,097.9199
782,242.0734
838,820.2783
997,643.6007
Cost of Revenue
367,688.2270
497,571.5915
729,244.2629
739,855.9212
726,095.6614
Gross Profit
61,279.3283
45,526.3284
52,997.8105
98,964.3571
271,547.9393
Operating Expense
102,471.1007
121,408.4992
145,514.8394
169,648.1512
154,469.8758
Operating Income
-41,191.7724
-75,882.1708
-92,517.0289
-70,683.7941
117,078.0635
Net Non Operating Interest Income Expense
-72,401.9907
-74,291.0836
-99,870.9321
-109,211.7963
-95,067.5890
Pretax Income
-215,675.2578
-276,146.8971
-445,308.4525
-374,995.7465
85,196.6282
Tax Provision
--
22,552.8019
-10,408.0513
4,391.9842
8,636.6271
Net Income Common Stockholders
-234,237.4026
-291,533.7361
-401,901.1624
-371,853.3103
48,733.5088
Basic EPS
-0.73
-0.91
-1.16
-1.16
0.15
Diluted EPS
-0.73
-0.91
-1.16
-1.16
0.15
Basic Average Shares
322,016.1120
320,366.7430
346,466.5190
320,563.1990
324,890.0590
Diluted Average Shares
322,016.1120
320,366.7430
346,466.5190
320,563.1990
324,890.0590
Total Operating Income as Reported
-199,326.9223
-260,670.6919
-459,206.4661
-372,462.7816
87,483.6168
Rent Expense Supplemental
--
436.4121
2,812.6045
4,861.4068
5,132.5651
Total Expenses
470,159.3277
618,980.0907
874,759.1023
909,504.0724
880,565.5372
Net Income from Continuing & Discontinued Operation
-234,237.4026
-291,533.7361
-401,901.1624
-371,853.3103
48,733.5088
Normalized Income
-145,026.7642
-207,533.1894
-131,293.1128
-229,177.1493
-10,298.4372
Interest Income
188.4447
322.8055
1,212.2154
799.5677
413.3123
Interest Expense
71,084.7813
73,311.5731
99,966.1709
109,124.6992
94,298.1325
Net Interest Income
-72,401.9907
-74,291.0836
-99,870.9321
-109,211.7963
-95,067.5890
EBIT
-144,590.4765
-202,835.3240
-345,342.2816
-265,871.0473
179,494.7607
EBITDA
-144,590.4765
-95,004.5867
-215,561.8521
-133,990.3812
294,390.5164
Reconciled Cost of Revenue
367,688.2270
497,571.5915
729,244.2629
739,855.9212
726,095.6614
Reconciled Depreciation
--
107,830.7373
129,780.4295
131,880.6661
114,895.7557
Net Income from Continuing Operation Net Minority Interest
-234,237.4026
-291,533.7361
-401,901.1624
-371,853.3103
48,733.5088
Total Unusual Items Excluding Goodwill
-89,210.6384
-112,000.7289
-277,084.2508
-190,234.8813
65,691.2576
Total Unusual Items
-89,210.6384
-112,000.7289
-277,084.2508
-190,234.8813
65,691.2576
Normalized EBITDA
-55,379.8381
16,996.1421
61,522.3987
56,244.5000
228,699.2589
Tax Rate for Calcs
--
0.0003
0
0.0003
0.0001
Tax Effect of Unusual Items
--
-28,000.1822
-6,476.2011
-47,558.7203
6,659.3116
12/31/2020 - 4/23/2015
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