46.00
-4.00
(-8.00%)
At close: January 17 at 4:02:02 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,529,880,000.00
--
2,320,072,000.00
1,747,039,000.00
1,096,044,000.00
Cost of Revenue
1,362,800,000.00
--
1,227,752,000.00
883,233,000.00
518,577,000.00
Gross Profit
1,167,079,000.00
--
1,092,320,000.00
863,806,000.00
577,467,000.00
Operating Expense
385,712,000.00
--
611,714,000.00
240,951,000.00
254,788,000.00
Operating Income
781,367,000.00
--
480,606,000.00
622,855,000.00
322,679,000.00
Net Non Operating Interest Income Expense
-1,629,028,000.00
--
-1,536,591,000.00
-510,098,000.00
-488,106,000.00
Pretax Income
-867,021,000.00
--
-2,476,305,000.00
-65,955,000.00
-476,417,000.00
Tax Provision
33,675,000.00
--
10,245,000.00
36,681,000.00
32,764,000.00
Net Income Common Stockholders
-900,696,000.00
--
-2,146,381,000.00
-314,231,000.00
-509,181,000.00
Diluted NI Available to Com Stockholders
-900,696,000.00
--
-2,146,381,000.00
-314,231,000.00
-509,181,000.00
Basic EPS
-28.89
-27.08
-68.83
-10.08
-16.33
Diluted EPS
-28.89
-27.08
-68.83
-10.08
-16.33
Basic Average Shares
31,183,464.90
31,183,464.90
31,183,464.90
31,183,464.90
31,183,464.90
Diluted Average Shares
31,183,464.90
31,183,464.90
31,183,464.90
31,183,464.90
31,183,464.90
Total Operating Income as Reported
1,050,651,000.00
--
-761,369,000.00
593,336,000.00
65,270,000.00
Rent Expense Supplemental
4,401,000.00
--
2,127,000.00
825,000.00
714,000.00
Total Expenses
1,748,512,000.00
--
1,839,466,000.00
1,124,184,000.00
773,365,000.00
Net Income from Continuing & Discontinued Operation
-900,696,000.00
--
-2,486,550,000.00
-102,636,000.00
-509,181,000.00
Normalized Income
-809,223,840.00
--
-1,494,595,620.00
-68,337,060.00
-509,181,000.00
Interest Income
18,397,000.00
--
2,731,000.00
5,328,000.00
7,248,000.00
Interest Expense
1,645,049,000.00
--
1,209,555,000.00
510,202,000.00
397,528,000.00
Net Interest Income
-1,629,028,000.00
--
-1,536,591,000.00
-510,098,000.00
-488,106,000.00
EBIT
778,028,000.00
--
-1,266,750,000.00
444,247,000.00
-78,889,000.00
EBITDA
799,158,000.00
--
-1,256,931,000.00
454,207,000.00
-68,415,000.00
Reconciled Cost of Revenue
1,362,800,000.00
--
1,227,752,000.00
883,233,000.00
518,577,000.00
Reconciled Depreciation
21,130,000.00
--
9,819,000.00
9,960,000.00
10,474,000.00
Net Income from Continuing Operation Net Minority Interest
-900,696,000.00
--
-2,486,550,000.00
-102,636,000.00
-509,181,000.00
Total Unusual Items Excluding Goodwill
-117,272,000.00
--
-628,621,000.00
-43,973,000.00
--
Total Unusual Items
-117,272,000.00
--
-126,991,000.00
-43,973,000.00
--
Normalized EBITDA
916,430,000.00
--
-1,129,940,000.00
498,180,000.00
-68,415,000.00
Tax Rate for Calcs
0.00
--
0.00
0.00
0.00
Tax Effect of Unusual Items
-25,799,840.00
--
-138,296,620.00
-9,674,060.00
--
12/31/2020 - 11/1/2001
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