Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
0.107
+0.006
+(5.94%)
At close: February 21 at 3:59:37 PM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
113,445
113,445
23,121
304,958
455,267
Cost of Revenue
181,121
181,121
212,344
354,749
329,385
Gross Profit
-67,676
-67,676
-189,223
-49,791
125,882
Operating Expense
23,947
23,947
24,423
26,825
16,117
Operating Income
-91,623
-91,623
-213,646
-76,616
109,765
Net Non Operating Interest Income Expense
-18,864
-18,864
-20,340
-3,887
-5,000
Pretax Income
-143,520
-143,520
-270,952
-99,290
71,381
Tax Provision
11,938
11,938
24,706
-24,167
1,301
Net Income Common Stockholders
-155,458
-155,458
-295,658
-75,123
70,080
Diluted NI Available to Com Stockholders
-155,458
-155,458
-295,658
-75,123
70,080
Basic EPS
-0.52
--
-0.99
-0.25
0.26
Diluted EPS
-0.52
--
-0.99
-0.25
0.26
Basic Average Shares
300,000
--
300,000
300,000
264,549
Diluted Average Shares
300,000
--
300,000
300,000
264,549
Total Operating Income as Reported
-124,837
-124,837
-249,992
-94,577
92,210
Rent Expense Supplemental
80
80
253
367
267
Total Expenses
205,068
205,068
236,767
381,574
345,502
Net Income from Continuing & Discontinued Operation
-155,458
-155,458
-295,658
-75,123
70,080
Normalized Income
-130,642
-130,642
-267,998.750
-61,271.133
88,261.470
Interest Income
31
31
710
925
102
Interest Expense
18,683
18,683
20,960
4,713
5,067
Net Interest Income
-18,864
-18,864
-20,340
-3,887
-5,000
EBIT
-124,837
-124,837
-249,992
-94,577
76,448
EBITDA
-120,620
-120,620
-245,880
-91,690
78,447
Reconciled Cost of Revenue
181,121
181,121
212,344
354,749
329,385
Reconciled Depreciation
4,217
4,217
4,112
2,254
1,999
Net Income from Continuing Operation Net Minority Interest
-155,458
-155,458
-295,658
-75,123
70,080
Total Unusual Items Excluding Goodwill
-33,088
-33,088
-36,879
-18,308
-18,519
Total Unusual Items
-33,088
-33,088
-36,879
-18,308
-18,519
Normalized EBITDA
-87,532
-87,532
-209,001
-73,382
96,966
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-8,272
-8,272
-9,219.750
-4,456.133
-337.530
12/31/2020 - 6/22/2020
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