Unlock stock picks and a broker-level newsfeed that powers Wall Street.
14.18
-2.41
(-14.53%)
As of 11:29:46 AM GMT+8. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
3,832,132.67
3,685,171.16
3,905,558.23
2,541,722.65
1,924,446.04
Cost of Revenue
3,342,016.06
3,184,891.68
3,437,327.01
2,133,232.56
1,452,237.75
Gross Profit
490,116.61
500,279.48
468,231.22
408,490.09
472,208.29
Operating Expense
458,481.05
418,253.65
353,420.26
262,355.25
188,257.84
Operating Income
31,635.56
82,025.83
114,810.96
146,134.84
283,950.45
Net Non Operating Interest Income Expense
-103,363.46
-79,432.53
-66,375.02
-37,820.10
-28,084.53
Pretax Income
-29,023.40
37,323.49
62,222.32
100,995.80
237,622.85
Tax Provision
3,670.14
3,956.72
-6,281.03
6,264.66
43,467.69
Net Income Common Stockholders
-25,629.53
28,578.46
44,619.20
83,075.84
158,755.37
Basic EPS
-0.21
0.24
0.48
0.70
1.75
Diluted EPS
-0.22
0.23
0.48
0.70
1.75
Basic Average Shares
116,264.73
119,076.92
92,956.68
118,679.77
90,917.17
Diluted Average Shares
121,441.99
124,254.18
92,956.68
118,679.77
90,917.17
Total Operating Income as Reported
-34,159.39
32,151.81
57,228.62
99,353.68
242,950.97
Rent Expense Supplemental
--
12,404.30
13,997.38
13,855.09
5,091.63
Total Expenses
3,800,497.11
3,603,145.33
3,790,747.27
2,395,587.81
1,640,495.59
Net Income from Continuing & Discontinued Operation
-25,629.53
28,578.46
44,619.20
83,075.84
158,755.37
Normalized Income
-47,764.16
8,469.23
110,232.32
87,685.78
163,391.34
Interest Income
3,254.87
3,707.80
9,049.16
5,711.74
278.51
Interest Expense
71,233.76
71,869.12
63,232.81
36,676.33
20,154.86
Net Interest Income
-103,363.46
-79,432.53
-66,375.02
-37,820.10
-28,084.53
EBIT
42,210.36
109,192.61
125,455.13
137,672.13
257,777.71
EBITDA
42,210.36
252,025.48
256,075.38
193,096.98
292,387.89
Reconciled Cost of Revenue
3,342,016.06
3,184,891.68
3,437,327.01
2,133,232.56
1,452,237.75
Reconciled Depreciation
--
142,832.87
130,620.25
55,424.86
34,610.19
Net Income from Continuing Operation Net Minority Interest
-25,629.53
28,578.46
44,619.20
83,075.84
158,755.37
Total Unusual Items Excluding Goodwill
29,512.84
22,493.83
-87,484.16
-4,914.79
-5,673.88
Total Unusual Items
29,512.84
22,493.83
-87,484.16
-4,914.79
-5,673.88
Normalized EBITDA
12,697.52
229,531.65
343,559.54
198,011.78
298,061.77
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
7,378.21
2,384.60
-21,871.04
-304.86
-1,037.91
12/31/2020 - 1/25/2021
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