Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
56.05
+3.55
+(6.76%)
At close: 3:00:01 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,025,155.60
12,174,195.09
12,351,452.29
2,229,402.07
688,429.87
Cost of Revenue
7,118,996.71
12,172,466.21
10,245,061.80
1,534,077.66
569,696.10
Gross Profit
-93,841.12
1,728.87
2,106,390.49
695,324.41
118,733.77
Operating Expense
570,237.72
698,084.06
641,791.09
182,912.83
118,190.88
Operating Income
-664,078.84
-696,355.19
1,464,599.40
512,411.58
542.90
Net Non Operating Interest Income Expense
-231,180.74
-170,469.73
-65,368.89
-20,968.29
-16,326.38
Pretax Income
-1,270,708.82
-1,714,993.66
970,225.12
385,800.71
-44,581.71
Tax Provision
-84,316.92
-167,774.94
16,326.95
32,707.67
-1,552.02
Net Income Common Stockholders
-1,152,751.34
-1,503,629.79
958,698.58
352,593.75
-44,611.55
Basic EPS
-9.18
-11.93
9.36
3.82
-0.49
Diluted EPS
-9.18
-11.93
9.36
3.82
-0.49
Basic Average Shares
125,414.46
126,037.70
102,425.06
92,197.66
91,701.52
Diluted Average Shares
125,414.46
126,037.70
102,425.06
92,197.66
91,701.52
Total Operating Income as Reported
-1,269,954.01
-1,720,526.22
962,572.43
440,563.69
-44,220.30
Rent Expense Supplemental
--
1,591.77
2,193.56
2,106.24
2,781.92
Total Expenses
7,689,234.44
12,870,550.27
10,886,852.89
1,716,990.49
687,886.98
Net Income from Continuing & Discontinued Operation
-1,152,751.34
-1,503,629.79
958,698.58
352,593.75
-44,611.55
Normalized Income
-829,015.34
-786,125.12
1,346,499.55
392,460.32
-19,480.96
Interest Income
60,765.88
65,016.33
32,367.32
1,039.90
911.87
Interest Expense
288,929.08
232,428.69
95,010.13
20,969.04
16,512.95
Net Interest Income
-231,180.74
-170,469.73
-65,368.89
-20,968.29
-16,326.38
EBIT
-981,779.74
-1,482,564.97
1,065,235.25
406,769.74
-28,068.77
EBITDA
-981,779.74
-1,054,644.01
1,260,077.83
482,909.50
41,173.20
Reconciled Cost of Revenue
7,118,996.71
12,172,466.21
10,245,061.80
1,534,077.66
569,696.10
Reconciled Depreciation
--
427,920.96
194,842.58
76,139.76
69,241.97
Net Income from Continuing Operation Net Minority Interest
-1,152,751.34
-1,503,629.79
958,698.58
352,593.75
-44,611.55
Total Unusual Items Excluding Goodwill
-346,743.93
-795,308.35
-394,438.58
-43,559.49
-26,037.01
Total Unusual Items
-346,743.93
-795,308.35
-394,438.58
-43,559.49
-26,037.01
Normalized EBITDA
-635,035.81
-259,335.66
1,654,516.41
526,469
67,210.21
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-23,007.93
-77,803.67
-6,637.61
-3,692.92
-906.42
12/31/2020 - 9/29/2022
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