0.1750
0.0000
(0.00%)
At close: 4:40:50 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
121,199.3640
121,199.3640
123,580.9240
158,403.2730
159,744.3100
Cost of Revenue
103,742.7960
103,742.7960
100,404.8150
130,542.5800
137,007.4840
Gross Profit
17,456.5680
17,456.5680
23,176.1090
27,860.6930
22,736.8260
Operating Expense
16,099.0200
16,099.0200
24,216.8360
20,945.0460
15,563.5990
Operating Income
1,357.5480
1,357.5480
-1,040.7270
6,915.6470
7,173.2270
Net Non Operating Interest Income Expense
-2,094.3410
-2,094.3410
-2,261.8290
-2,243.3530
-2,110.7220
Pretax Income
-2,433.5940
-2,433.5940
-3,730.8410
4,574.4120
4,554.7610
Tax Provision
1,108.3390
1,108.3390
2,636.2240
1,665.9810
1,602.8780
Net Income Common Stockholders
-3,541.9330
-3,541.9330
-6,613.1720
2,611.9480
2,905.6110
Diluted NI Available to Com Stockholders
-3,541.9330
-3,541.9330
-6,613.1720
2,611.9480
2,905.6110
Basic EPS
-0.01
--
-0.02
0.01
0.01
Diluted EPS
-0.01
--
-0.02
0.01
0.01
Basic Average Shares
302,278.1600
--
301,971.3240
261,144.2000
211,471.0370
Diluted Average Shares
302,278.1600
--
301,971.3240
261,144.2000
211,510.7430
Total Operating Income as Reported
-339.2530
-339.2530
-1,469.0120
6,817.7650
6,665.4830
Rent Expense Supplemental
--
--
343.6530
405.3760
278.5370
Total Expenses
119,841.8160
119,841.8160
124,621.6510
151,487.6260
152,571.0830
Net Income from Continuing & Discontinued Operation
-3,541.9330
-3,541.9330
-6,613.1720
2,611.9480
2,905.6110
Normalized Income
-2,252.3642
-2,252.3642
-6,287.6754
2,674.1818
3,234.6735
Interest Expense
2,094.3410
2,094.3410
2,261.8290
2,243.3530
2,110.7220
Net Interest Income
-2,094.3410
-2,094.3410
-2,261.8290
-2,243.3530
-2,110.7220
EBIT
-339.2530
-339.2530
-1,469.0120
6,817.7650
6,665.4830
EBITDA
7,047.9440
7,047.9440
5,984.4210
13,982.2570
13,492.7560
Reconciled Cost of Revenue
103,742.7960
103,742.7960
100,404.8150
130,542.5800
137,007.4840
Reconciled Depreciation
7,387.1970
7,387.1970
7,453.4330
7,164.4920
6,827.2730
Net Income from Continuing Operation Net Minority Interest
-3,541.9330
-3,541.9330
-6,613.1720
2,611.9480
2,905.6110
Total Unusual Items Excluding Goodwill
-1,696.8010
-1,696.8010
-428.2850
-97.8820
-507.7440
Total Unusual Items
-1,696.8010
-1,696.8010
-428.2850
-97.8820
-507.7440
Normalized EBITDA
8,744.7450
8,744.7450
6,412.7060
14,080.1390
14,000.5000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0004
0.0004
Tax Effect of Unusual Items
-407.2322
-407.2322
-102.7884
-35.6482
-178.6815
12/31/2021 - 3/15/2004
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