0.4700
+0.0100
+(2.17%)
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
2,501,062.1887
2,501,062.1887
2,362,979.6461
3,147,716.9007
3,021,762.1165
Cost of Revenue
2,470,706.8434
2,470,706.8434
2,297,825.5886
3,089,411.4897
2,364,203.8219
Gross Profit
30,355.3453
30,355.3453
65,154.0575
58,305.4110
657,558.2946
Operating Expense
99,545.2415
99,545.2415
128,834.1569
114,115.4300
109,175.9953
Operating Income
-69,189.8962
-69,189.8962
-63,680.0994
-55,810.0189
548,382.2992
Net Non Operating Interest Income Expense
-54,979.7316
-54,979.7316
-39,744.9479
-34,889.1723
-29,822.9428
Other Income Expense
16,006.1565
16,006.1565
16,218.8990
-11,015.9160
-11,962.2643
Pretax Income
-108,163.4713
-108,163.4713
-87,206.1483
-101,715.1072
506,597.0921
Tax Provision
-1,193.3871
-1,193.3871
3,643.8612
-6,777.2938
68,330.6405
Net Income Common Stockholders
-106,970.0842
-106,970.0842
-90,850.0095
-94,937.8134
438,266.4516
Diluted NI Available to Com Stockholders
-106,970.0842
-106,970.0842
-90,850.0095
-94,937.8134
438,266.4516
Basic EPS
-0.22
-0.22
-0.18
-0.19
0.88
Diluted EPS
-0.22
-0.22
-0.18
-0.19
0.88
Basic Average Shares
496,168.8260
496,168.8260
496,168.8260
496,168.8260
496,168.8260
Diluted Average Shares
496,168.8260
496,168.8260
496,168.8260
496,168.8260
496,168.8260
Total Operating Income as Reported
-53,183.7397
-53,183.7397
-47,461.2004
--
--
Total Expenses
2,570,252.0849
2,570,252.0849
2,426,659.7456
3,203,526.9196
2,473,379.8172
Net Income from Continuing & Discontinued Operation
-106,970.0842
-106,970.0842
-90,850.0095
-94,937.8134
438,266.4516
Normalized Income
-110,166.4903
-110,166.4903
-95,129.3345
-84,460.4650
448,371.6272
Interest Expense
54,979.7316
54,979.7316
39,744.9479
34,889.1723
29,822.9428
Net Interest Income
-54,979.7316
-54,979.7316
-39,744.9479
-34,889.1723
-29,822.9428
EBIT
-53,183.7397
-53,183.7397
-47,461.2004
-66,825.9349
536,420.0349
EBITDA
-10,666.6595
-10,666.6595
-7,826.8245
-28,759.2027
572,669.2833
Reconciled Cost of Revenue
2,470,706.8434
2,470,706.8434
2,297,825.5886
3,089,411.4897
2,364,203.8219
Reconciled Depreciation
42,517.0802
42,517.0802
39,634.3759
38,066.7322
36,249.2484
Net Income from Continuing Operation Net Minority Interest
-106,970.0842
-106,970.0842
-90,850.0095
-94,937.8134
438,266.4516
Total Unusual Items Excluding Goodwill
3,232.0661
3,232.0661
5,349.1562
-11,225.2914
-11,680.6855
Total Unusual Items
3,232.0661
3,232.0661
5,349.1562
-11,225.2914
-11,680.6855
Normalized EBITDA
-13,898.7255
-13,898.7255
-13,175.9807
-17,533.9113
584,349.9688
Tax Rate for Calcs
0
0
0.0002
0.0001
0.0001
Tax Effect of Unusual Items
35.6600
35.6600
1,069.8312
-747.9430
-1,575.5099
12/31/2021 - 12/22/2005
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