452.00
+2.00
+(0.44%)
At close: 4:00:03 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
15,387,077,000.00
14,717,896,000.00
15,269,078,000.00
8,857,845,000.00
4,298,850,000.00
Cost of Revenue
12,378,237,000.00
12,315,698,000.00
14,046,985,000.00
8,277,891,000.00
3,985,415,000.00
Gross Profit
3,008,840,000.00
2,402,198,000.00
1,222,093,000.00
579,954,000.00
313,435,000.00
Operating Expense
5,751,473,000.00
5,987,017,000.00
6,229,318,000.00
4,337,245,000.00
3,631,141,000.00
Operating Income
-2,742,633,000.00
-3,584,819,000.00
-5,007,225,000.00
-3,757,291,000.00
-3,317,706,000.00
Net Non Operating Interest Income Expense
-194,566,000.00
-85,884,000.00
-222,819,000.00
-102,672,000.00
-192,192,000.00
Pretax Income
-2,825,559,000.00
-3,669,201,000.00
-5,229,058,000.00
-3,887,139,000.00
-3,518,620,000.00
Tax Provision
70,245,000.00
12,061,000.00
307,247,000.00
70,369,000.00
-50,093,000.00
Net Income Common Stockholders
-2,889,873,000.00
-3,641,715,000.00
-5,503,223,000.00
-3,334,487,000.00
-2,413,072,000.00
Diluted NI Available to Com Stockholders
-2,889,873,000.00
-3,641,715,000.00
-5,503,223,000.00
-3,334,487,000.00
-2,413,072,000.00
Basic EPS
-24.00
-31.00
-53.00
-28.15
-20.37
Diluted EPS
-24.00
-31.00
-53.00
-28.15
-20.37
Basic Average Shares
121,813,216.86
118,682,699.25
103,666,916.33
118,474,705.74
118,474,705.74
Diluted Average Shares
123,210,496.62
118,682,699.25
103,666,916.33
118,474,705.74
118,474,705.74
Total Operating Income as Reported
-2,742,633,000.00
-3,584,819,000.00
-5,007,225,000.00
-3,784,564,000.00
-3,326,428,000.00
Rent Expense Supplemental
128,001,000.00
129,584,000.00
115,075,000.00
62,475,000.00
13,229,000.00
Total Expenses
18,129,710,000.00
18,302,715,000.00
20,276,303,000.00
12,615,136,000.00
7,616,556,000.00
Net Income from Continuing & Discontinued Operation
-2,889,873,000.00
-3,641,715,000.00
-5,503,223,000.00
-3,935,056,000.00
-3,463,017,000.00
Normalized Income
-2,976,226,020.00
-3,641,715,000.00
-5,503,223,000.00
-3,913,783,060.00
-3,454,419,171.17
Interest Income
38,475,000.00
45,900,000.00
54,512,000.00
29,625,000.00
23,172,000.00
Interest Expense
181,863,000.00
108,949,000.00
154,238,000.00
33,965,000.00
7,616,000.00
Net Interest Income
-194,566,000.00
-85,884,000.00
-222,819,000.00
-102,672,000.00
-192,192,000.00
EBIT
-2,643,696,000.00
-3,560,252,000.00
-5,074,820,000.00
-3,853,174,000.00
-3,511,004,000.00
EBITDA
-2,193,231,000.00
-3,113,799,000.00
-4,641,917,000.00
-3,603,137,000.00
-3,332,166,000.00
Reconciled Cost of Revenue
12,378,237,000.00
12,315,698,000.00
14,046,985,000.00
8,277,891,000.00
3,985,415,000.00
Reconciled Depreciation
450,465,000.00
446,453,000.00
432,903,000.00
250,037,000.00
178,838,000.00
Net Income from Continuing Operation Net Minority Interest
-2,889,873,000.00
-3,641,715,000.00
-5,503,223,000.00
-3,935,056,000.00
-3,463,017,000.00
Total Unusual Items Excluding Goodwill
110,709,000.00
--
-52,822,000.00
-27,273,000.00
-8,722,000.00
Total Unusual Items
110,709,000.00
--
-52,822,000.00
-27,273,000.00
-8,722,000.00
Normalized EBITDA
-2,303,940,000.00
-3,113,799,000.00
-4,641,917,000.00
-3,575,864,000.00
-3,323,444,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
24,355,980.00
--
--
-6,000,060.00
-124,171.17
12/31/2020 - 11/8/2022
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