0.8600
0.0000
(0.00%)
At close: April 18 at 4:41:27 PM GMT+8
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
138,970
138,970
218,564
211,169.5970
107,052.0870
Cost of Revenue
120,367
120,367
192,012
176,595.7530
101,120.7110
Gross Profit
18,603
18,603
26,552
34,573.8440
5,931.3760
Operating Expense
15,242
15,242
58,729
15,169.6210
12,441.4580
Operating Income
3,361
3,361
-32,177
19,404.2230
-6,510.0820
Net Non Operating Interest Income Expense
-831
-831
-399
-430.6060
-257.3800
Pretax Income
2,530
2,530
-32,576
17,010.8650
-6,719.4720
Tax Provision
1,055
1,055
5,305
3,879.8750
373.9300
Net Income Common Stockholders
1,475
1,475
-42,060
7,466.6890
-7,093.4020
Diluted NI Available to Com Stockholders
1,475
1,475
-42,060
7,466.6890
-7,093.4020
Basic EPS
0.00
--
-0.07
0.02
-0.02
Diluted EPS
0.00
--
-0.07
0.02
-0.02
Basic Average Shares
649,631
--
624,360
476,134.2560
371,138.8120
Diluted Average Shares
786,942
--
624,852
476,848.4400
371,138.8120
Total Operating Income as Reported
3,361
3,361
-32,177
17,441.4710
-6,462.0920
Rent Expense Supplemental
--
--
--
394.9020
321.3910
Total Expenses
135,609
135,609
250,741
191,765.3740
113,562.1690
Net Income from Continuing & Discontinued Operation
1,475
1,475
-42,060
7,466.6890
-7,093.4020
Normalized Income
1,475
1,475
-42,060
8,981.7723
-7,129.8744
Interest Income
--
--
47.6260
34.7170
26.5070
Interest Expense
831
831
399
465.3230
283.8870
Net Interest Income
-831
-831
-399
-430.6060
-257.3800
EBIT
3,361
3,361
-32,177
17,476.1880
-6,435.5850
EBITDA
6,543
6,543
-30,072
18,847.8970
-4,730.5520
Reconciled Cost of Revenue
120,367
120,367
192,012
176,595.7530
101,120.7110
Reconciled Depreciation
3,182
3,182
2,105
1,371.7090
1,705.0330
Net Income from Continuing Operation Net Minority Interest
1,475
1,475
-42,060
7,466.6890
-7,093.4020
Total Unusual Items Excluding Goodwill
--
--
-42,174.9470
-1,962.7520
47.9900
Total Unusual Items
--
--
-42,174.9470
-1,962.7520
47.9900
Normalized EBITDA
6,543
6,543
-30,072
20,810.6490
-4,778.5420
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
-447.6687
11.5176
12/31/2021 - 1/3/2000
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