0.044
+0.001
+(2.33%)
At close: April 16 at 3:35:19 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
104,453
104,453
79,469
224,193
196,038
Cost of Revenue
29,740
29,740
25,402
72,167
61,060
Gross Profit
74,713
74,713
54,067
152,026
134,978
Operating Expense
68,204
68,204
74,960
192,866
211,408
Operating Income
6,509
6,509
-20,893
-40,840
-76,430
Net Non Operating Interest Income Expense
-3,282
-3,282
-3,208
-3,431
-5,101
Pretax Income
1,479
1,479
-5,160
-50,713
-74,618
Tax Provision
152
152
135
53
141
Net Income Common Stockholders
1,327
1,327
-5,295
-50,766
-74,759
Diluted NI Available to Com Stockholders
1,327
1,327
-5,295
-50,766
-74,759
Basic EPS
0.01
--
-0.03
-0.32
-0.52
Diluted EPS
0.01
--
-0.03
-0.32
-0.52
Basic Average Shares
187,287
--
172,800
156,388
144,000
Diluted Average Shares
187,287
--
172,800
156,388
144,000
Rent Expense Supplemental
9,623
9,623
12,100
14,473
24,865
Total Expenses
97,944
97,944
100,362
265,033
272,468
Net Income from Continuing & Discontinued Operation
1,327
1,327
-5,295
-50,766
-74,759
Normalized Income
3,579.042
3,579.042
-20,332.515
-45,217.425
-80,295.050
Interest Income
--
--
36
367
432
Interest Expense
3,282
3,282
3,244
3,798
5,533
Net Interest Income
-3,282
-3,282
-3,208
-3,431
-5,101
EBIT
4,761
4,761
-1,916
-46,915
-69,085
EBITDA
5,637
5,637
1,820
-17,202
-21,272
Reconciled Cost of Revenue
29,740
29,740
25,402
72,167
61,060
Reconciled Depreciation
876
876
3,736
29,713
47,813
Net Income from Continuing Operation Net Minority Interest
1,327
1,327
-5,295
-50,766
-74,759
Total Unusual Items Excluding Goodwill
-2,510
-2,510
18,009
-6,645
6,630
Total Unusual Items
-2,510
-2,510
18,009
-6,645
6,630
Normalized EBITDA
8,147
8,147
-16,189
-10,557
-27,902
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-257.958
-257.958
2,971.485
-1,096.425
1,093.950
12/31/2020 - 1/16/2018
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