1.6900
-0.0900
(-5.06%)
At close: April 18 at 4:36:21 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,127,091.1791
1,127,091.1791
1,135,704.4289
1,401,761.7376
1,307,143.5195
Cost of Revenue
1,028,665.7678
1,028,665.7678
1,140,754.0577
1,392,099.3236
1,224,577.7347
Gross Profit
98,425.4113
98,425.4113
-5,049.6288
9,662.4141
82,565.7848
Operating Expense
206,241.9388
206,241.9388
231,786.4579
245,370.1597
201,621.3176
Operating Income
-107,816.5275
-107,816.5275
-236,836.0866
-235,707.7456
-119,055.5328
Net Non Operating Interest Income Expense
362.0028
362.0028
-8,841.4160
-18,267.0545
-21,225.1251
Other Income Expense
45,543.0153
45,543.0153
-159,684.2949
-233,522.9010
595,629.6135
Pretax Income
-61,911.5094
-61,911.5094
-405,361.7975
-487,497.7012
455,348.9556
Tax Provision
-2,926.9452
-2,926.9452
-17,830.3891
-52,592.8301
82,214.2229
Net Income Common Stockholders
-21,588.0488
-21,588.0488
-197,337.6924
-262,871.9121
348,521.8601
Diluted NI Available to Com Stockholders
-21,588.0488
-21,588.0488
-197,337.6924
-262,871.9121
348,521.8601
Basic EPS
0.01
-0.03
-0.27
-0.36
0.47
Diluted EPS
0.01
-0.03
-0.27
-0.36
0.47
Basic Average Shares
745,174.4920
745,161.9290
740,588.8880
733,932.9410
745,141.9290
Diluted Average Shares
745,174.4920
745,161.9290
740,588.8880
733,932.9410
745,141.9290
Total Operating Income as Reported
-44,445.8520
-44,445.8520
-381,176.0699
--
--
Rent Expense Supplemental
6,409.3208
6,409.3208
11,953.4030
32,667.7018
4,014.9659
Total Expenses
1,234,907.7065
1,234,907.7065
1,372,540.5155
1,637,469.4833
1,426,199.0524
Net Income from Continuing & Discontinued Operation
-21,588.0488
-21,588.0488
-197,337.6924
-262,871.9121
348,521.8601
Normalized Income
-64,977.9602
-64,977.9602
-45,097.9741
-18,812.5829
-26,127.1134
Interest Income
17,827.6602
17,827.6602
14,904.3116
--
--
Interest Expense
17,465.6574
17,465.6574
23,745.7276
18,267.0545
21,225.1251
Net Interest Income
362.0028
362.0028
-8,841.4160
-18,267.0545
-21,225.1251
EBIT
-44,445.8520
-44,445.8520
-381,616.0699
-469,230.6466
476,574.0807
EBITDA
14,005.7772
14,005.7772
-323,143.9175
-418,740.1022
522,627.4093
Reconciled Cost of Revenue
1,028,665.7678
1,028,665.7678
1,140,754.0577
1,392,099.3236
1,224,577.7347
Reconciled Depreciation
58,451.6292
58,451.6292
58,472.1525
50,490.5445
46,053.3286
Net Income from Continuing Operation Net Minority Interest
-21,588.0488
-21,588.0488
-197,337.6924
-262,871.9121
348,521.8601
Total Unusual Items Excluding Goodwill
45,543.0153
45,543.0153
-159,244.2949
-273,573.3027
457,196.8349
Total Unusual Items
45,543.0153
45,543.0153
-159,244.2949
-273,573.3027
457,196.8349
Normalized EBITDA
-31,537.2380
-31,537.2380
-163,899.6226
-145,166.7994
65,430.5744
Tax Rate for Calcs
0
0
0
0.0001
0.0002
Tax Effect of Unusual Items
2,153.1039
2,153.1039
-7,004.5765
-29,513.9735
82,547.8614
12/31/2021 - 9/17/2003
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