222.00
+2.00
+(0.91%)
At close: 3:30:00 PM GMT+9
Breakdown
TTM
6/30/2024
6/30/2023
6/30/2022
6/30/2021
Total Revenue
1,016,084
1,016,084
985,094
1,170,730
1,291,069
Cost of Revenue
803,060
803,060
800,557
957,361
1,054,869
Gross Profit
213,024
213,024
184,536
213,368
236,200
Operating Expense
459,013
459,013
411,451
420,950
374,873
Operating Income
-245,989
-245,989
-226,915
-207,582
-138,673
Net Non Operating Interest Income Expense
15
15
18
51
313
Pretax Income
-338,516
-338,516
-286,673
-205,356
-432,325
Tax Provision
5,198
5,198
2,096
5,749
16,839
Net Income Common Stockholders
-344,276
-344,276
-289,053
-210,545
-449,329
Diluted NI Available to Com Stockholders
-344,276
-344,276
-289,053
-210,545
-449,329
Basic EPS
-23.28
--
-19.54
-14.23
-30.60
Diluted EPS
-23.28
--
-19.54
-14.23
-30.60
Basic Average Shares
14,788.49
--
14,792.89
14,791.60
14,683.99
Diluted Average Shares
14,791.60
--
14,792.89
14,791.60
14,683.99
Total Operating Income as Reported
-245,991
-245,991
-226,917
-207,583
-138,676
Rent Expense Supplemental
30,622
30,622
29,806
28,834
26,262
Total Expenses
1,262,073
1,262,073
1,212,008
1,378,311
1,429,742
Net Income from Continuing & Discontinued Operation
-344,276
-344,276
-289,053
-210,545
-449,329
Normalized Income
-272,603.94
-272,603.94
-242,559.82
-211,632.49
-244,908.46
Interest Income
15
15
18
51
313
Net Interest Income
15
15
18
51
313
EBIT
-245,989
-245,989
-226,915
-207,582
-138,673
EBITDA
-173,806
-173,806
-139,393
-141,521
-76,757
Reconciled Cost of Revenue
803,060
803,060
800,557
957,361
1,054,869
Reconciled Depreciation
72,183
72,183
87,522
66,061
61,916
Net Income from Continuing Operation Net Minority Interest
-344,276
-344,276
-289,053
-210,545
-449,329
Total Unusual Items Excluding Goodwill
-93,323
-93,323
-60,538
1,416
-294,639
Total Unusual Items
-93,323
-93,323
-60,538
1,416
-294,639
Normalized EBITDA
-80,483
-80,483
-78,855
-142,937
217,882
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-21,650.94
-21,650.94
-14,044.82
328.51
-90,218.46
6/30/2021 - 6/14/2005
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