1.700
+0.040
+(2.41%)
At close: April 17 at 4:08:07 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
939,915
1,208,613
1,559,308
1,835,616
817,945
Cost of Revenue
527,583
637,859
1,033,940
1,034,160
443,493
Gross Profit
412,332
570,754
525,368
801,456
374,452
Operating Expense
322,094
401,703
1,320,384
703,009
259,457
Operating Income
90,238
169,051
-795,016
98,447
114,995
Net Non Operating Interest Income Expense
39,961
40,798
-37,047
-57,127
-28,625
Pretax Income
88,874
151,964
-1,616,472
-176,850
96,967
Tax Provision
-3,816
-28,536
-15,322
53,150
26,895
Net Income Common Stockholders
92,690
180,500
-1,601,150
-230,000
70,072
Diluted NI Available to Com Stockholders
92,690
180,500
-1,601,150
-230,000
70,072
Basic EPS
0.07
0.14
-1.46
-0.21
0.06
Diluted EPS
0.07
0.14
-1.46
-0.21
0.06
Basic Average Shares
1,266,035
1,266,747
1,097,175
1,079,014
1,246,704.024
Diluted Average Shares
1,266,035
1,266,747
1,097,175
1,079,014
1,246,704.024
Rent Expense Supplemental
22,037
43,159
84,769
46,865
31,762
Total Expenses
849,677
1,039,562
2,354,324
1,737,169
702,950
Net Income from Continuing & Discontinued Operation
92,690
180,500
-1,601,150
-230,000
70,072
Normalized Income
129,112.250
232,905.500
-780,970.602
-66,372.500
62,414.209
Interest Income
56,441
68,598
4,960
563
34
Interest Expense
16,480
27,800
42,007
57,690
28,659
Net Interest Income
39,961
40,798
-37,047
-57,127
-28,625
EBIT
105,354
179,764
-1,574,465
-119,160
125,626
EBITDA
249,264
379,345
-1,058,529
183,703
262,936
Reconciled Cost of Revenue
527,583
637,859
1,033,940
1,034,160
443,493
Reconciled Depreciation
143,910
199,581
515,936
302,863
137,310
Net Income from Continuing Operation Net Minority Interest
92,690
180,500
-1,601,150
-230,000
70,072
Total Unusual Items Excluding Goodwill
-48,563
-69,874
-828,028
-218,170
10,597
Total Unusual Items
-48,563
-69,874
-828,028
-218,170
10,597
Normalized EBITDA
297,827
449,219
-230,501
401,873
252,339
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-12,140.750
-17,468.500
-7,848.602
-54,542.500
2,939.209
12/31/2020 - 9/10/2021
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