82.00
-1.00
(-1.20%)
At close: January 31 at 4:00:03 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
7,597,249,902.03
6,625,320,826.18
3,780,525,920.68
626,001,737.96
1,610,973,387.05
Cost of Revenue
7,900,115,356.84
7,154,648,232.97
4,077,894,975.31
2,086,892,093.31
3,561,782,048.17
Gross Profit
-302,865,454.82
-529,327,406.79
-297,369,054.63
-1,460,890,355.35
-1,950,808,661.13
Operating Expense
410,391,473.25
354,394,963.14
345,788,626.67
141,184,029.40
217,720,862.59
Operating Income
-713,256,928.06
-883,722,369.93
-643,157,681.30
-1,602,074,384.75
-2,168,529,523.71
Net Non Operating Interest Income Expense
-412,667,275.25
-361,271,085.99
-327,561,148.40
-262,460,711.00
-266,371,522.49
Pretax Income
-786,448,786.11
-1,064,063,337.58
-1,643,423,868.49
-1,938,838,760.93
-3,069,607,805.20
Tax Provision
16,652,365.88
16,652,365.88
3,513,082.15
406,555,440.24
-315,017,931.64
Net Income Common Stockholders
-804,482,235.87
-1,081,327,397.65
-1,649,895,439.28
-2,343,088,172.91
-2,754,692,489.06
Diluted NI Available to Com Stockholders
-804,482,235.87
-1,081,327,397.65
-1,649,895,439.28
-2,343,088,172.91
-2,754,692,489.06
Basic EPS
-75.29
-101.20
-154.41
-219.29
-257.81
Diluted EPS
-75.29
-101.20
-154.41
-219.29
-257.81
Basic Average Shares
10,685,124.44
10,685,124.44
10,685,124.44
10,685,124.44
10,685,124.44
Diluted Average Shares
10,685,124.44
10,685,124.44
10,685,124.44
10,685,124.44
10,685,124.44
Total Operating Income as Reported
-394,159,828.77
-702,619,444.12
-1,315,662,969.11
-1,676,348,751.15
-2,803,061,345.67
Rent Expense Supplemental
62,130,651.98
75,058,484.39
143,383,682.55
99,356,885.40
--
Total Expenses
8,310,506,830.09
7,509,043,196.11
4,423,683,601.98
2,228,076,122.71
3,779,502,910.76
Net Income from Continuing & Discontinued Operation
-804,482,235.87
-1,081,327,397.65
-1,649,895,439.28
-2,343,088,172.91
-2,754,692,489.06
Normalized Income
-909,675,510.39
-1,109,340,047.52
-1,826,084,213.13
-2,339,945,572.10
-2,221,975,797.93
Interest Income
852,453.21
864,037.34
998,754.91
146,493.94
874,685.20
Interest Expense
404,644,247.39
352,339,476.14
323,065,401.28
261,725,908.55
265,990,164.48
Net Interest Income
-412,667,275.25
-361,271,085.99
-327,561,148.40
-262,460,711.00
-266,371,522.49
EBIT
-381,804,538.72
-711,723,861.44
-1,320,358,467.22
-1,677,112,852.38
-2,803,617,640.72
EBITDA
-381,804,538.72
-711,723,861.44
-1,320,358,467.22
-1,677,112,852.38
-2,803,617,640.72
Reconciled Cost of Revenue
7,900,115,356.84
7,154,648,232.97
4,077,894,975.31
2,086,892,093.31
3,561,782,048.17
Net Income from Continuing Operation Net Minority Interest
-804,482,235.87
-1,081,327,397.65
-1,649,895,439.28
-2,343,088,172.91
-2,754,692,489.06
Total Unusual Items Excluding Goodwill
134,863,172.47
35,913,653.68
225,883,043.39
-4,028,975.40
-593,638,758.62
Total Unusual Items
134,863,172.47
35,913,653.68
225,883,043.39
-4,028,975.40
-593,638,758.62
Normalized EBITDA
-516,667,711.19
-747,637,515.12
-1,546,241,510.61
-1,673,083,876.98
-2,209,978,882.09
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
29,669,897.94
7,901,003.81
49,694,269.55
-886,374.59
-60,922,067.49
12/31/2020 - 6/13/2002
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.
UpgradeRelated Tickers
CEBUF Cebu Air, Inc.
0.0120
0.00%
CEBUY Cebu Air, Inc.
1.8500
0.00%
AIABF Capital A Berhad
0.1800
0.00%
5238.KL AirAsia X Berhad
1.8000
+1.69%
RY4C.DE Ryanair Holdings plc
20.78
-0.57%
GOLLQ Gol Linhas Aéreas Inteligentes S.A.
0.5000
-13.79%
FLYX flyExclusive, Inc.
3.5900
-2.31%
VLRS Controladora Vuela Compañía de Aviación, S.A.B. de C.V.
8.49
-3.08%
NOKPF Nok Airlines Public Company Limited
0.0050
0.00%
MESA Mesa Air Group, Inc.
1.2600
-1.56%