0.166
+0.014
+(9.21%)
At close: April 8 at 3:40:21 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,116,539
3,116,539
3,789,322
5,280,743
8,396,630
Cost of Revenue
2,461,426
2,461,426
3,035,474
3,964,179
6,300,498
Gross Profit
655,113
655,113
753,848
1,316,564
2,096,132
Operating Expense
409,604
409,604
1,020,322
650,408
397,469
Operating Income
245,509
245,509
-266,474
666,156
1,698,663
Net Non Operating Interest Income Expense
-957,371
-957,371
-1,306,202
-1,492,542
-1,268,433
Pretax Income
-814,669
-814,669
-982,359
-1,030,933
502,624
Tax Provision
179,937
179,937
175,990
24,321
161,313
Net Income Common Stockholders
-688,068
-688,068
-1,060,342
-1,001,876
223,095
Diluted NI Available to Com Stockholders
-688,068
-688,068
-1,060,342
-1,001,876
223,095
Basic EPS
-0.64
-0.58
-0.89
-0.84
0.19
Diluted EPS
-0.64
-0.58
-0.89
-0.84
0.19
Basic Average Shares
1,193,213
1,193,213
1,193,213
1,193,213
1,193,213
Diluted Average Shares
1,193,213
1,193,213
1,193,213
1,193,213
1,193,213
Total Operating Income as Reported
106,354
106,354
326,259
416,804
1,677,317
Total Expenses
2,871,030
2,871,030
4,055,796
4,614,587
6,697,967
Net Income from Continuing & Discontinued Operation
-688,068
-688,068
-952,787
-888,289
340,735
Normalized Income
-581,168.250
-581,168.250
-1,396,917.500
-702,823
359,584.979
Interest Income
4,375
4,375
16,806
10,932
13,825
Interest Expense
961,746
961,746
1,323,008
1,503,474
1,282,258
Net Interest Income
-957,371
-957,371
-1,306,202
-1,492,542
-1,268,433
EBIT
147,077
147,077
340,649
472,541
1,784,882
EBITDA
889,304
889,304
1,168,287
1,135,869
2,375,759
Reconciled Cost of Revenue
2,461,426
2,461,426
3,035,474
3,964,179
6,300,498
Reconciled Depreciation
742,227
742,227
827,638
663,328
590,877
Net Income from Continuing Operation Net Minority Interest
-688,068
-688,068
-952,787
-888,289
340,735
Total Unusual Items Excluding Goodwill
-142,533
-142,533
592,174
-247,288
-27,759
Total Unusual Items
-142,533
-142,533
592,174
-247,288
-27,759
Normalized EBITDA
1,031,837
1,031,837
576,113
1,383,157
2,403,518
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-35,633.250
-35,633.250
148,043.500
-61,822
-8,909.021
12/31/2020 - 5/27/2015
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