Unlock stock picks and a broker-level newsfeed that powers Wall Street.
0.4000
-0.0100
(-2.44%)
At close: April 4 at 2:47:03 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
630,120.2090
630,120.2090
479,585.1239
521,310.4587
381,475.4702
Cost of Revenue
280,458.3477
280,458.3477
207,277.9608
219,463.2967
174,677.9454
Gross Profit
349,661.8613
349,661.8613
272,307.1631
301,847.1620
206,797.5247
Operating Expense
337,239.1976
337,239.1976
280,935.8590
290,869.3755
209,784.2364
Operating Income
12,422.6637
12,422.6637
-8,628.6959
10,977.7864
-2,986.7116
Net Non Operating Interest Income Expense
-20,868.6804
-20,868.6804
-18,214.0275
-20,159.1622
-19,153.6401
Pretax Income
-8,446.0167
-8,446.0167
-26,842.7234
-9,181.3757
-22,140.3517
Tax Provision
218.1736
218.1736
22,626.2427
2,391.7525
-4,772.7344
Net Income Common Stockholders
-8,664.1903
-8,664.1903
-49,468.9661
-11,573.1282
-17,367.6173
Diluted NI Available to Com Stockholders
-8,664.1903
-8,664.1903
-49,468.9661
-11,573.1282
-17,367.6173
Basic EPS
-0.09
-0.02
-0.14
-0.03
-0.05
Diluted EPS
-0.09
-0.02
-0.14
-0.03
-0.05
Basic Average Shares
363,519.9040
363,519.9040
363,519.9040
363,519.9040
363,519.9040
Diluted Average Shares
363,519.9040
363,519.9040
363,519.9040
363,519.9040
363,519.9040
Total Operating Income as Reported
12,422.6637
12,422.6637
-8,628.6959
10,977.7864
-2,986.7116
Rent Expense Supplemental
--
--
12,223.4514
11,373.4048
--
Total Expenses
617,697.5453
617,697.5453
488,213.8199
510,332.6723
384,462.1818
Net Income from Continuing & Discontinued Operation
-8,664.1903
-8,664.1903
-49,468.9661
-11,573.1282
-17,367.6173
Normalized Income
-8,664.1903
-8,664.1903
-49,468.9661
-11,573.1282
-17,367.6173
Interest Expense
20,868.6804
20,868.6804
18,214.0275
20,159.1622
19,153.6401
Net Interest Income
-20,868.6804
-20,868.6804
-18,214.0275
-20,159.1622
-19,153.6401
EBIT
12,422.6637
12,422.6637
-8,628.6959
10,977.7864
-2,986.7116
EBITDA
83,131.1086
83,131.1086
60,044.8531
84,277.9734
86,060.9780
Reconciled Cost of Revenue
280,458.3477
280,458.3477
207,277.9608
219,463.2967
174,677.9454
Reconciled Depreciation
70,708.4449
70,708.4449
68,673.5491
73,300.1870
89,047.6896
Net Income from Continuing Operation Net Minority Interest
-8,664.1903
-8,664.1903
-49,468.9661
-11,573.1282
-17,367.6173
Normalized EBITDA
83,131.1086
83,131.1086
60,044.8531
84,277.9734
86,060.9780
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
12/31/2021 - 12/28/2007
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