At close: November 21 at 9:16:49 AM GMT+8
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,063,405,000.0000
2,260,772,000.0000
3,618,477,000.0000
3,943,162,000.0000
3,194,734,000.0000
Cost of Revenue
2,293,630,000.0000
2,279,551,000.0000
3,015,055,000.0000
3,216,870,000.0000
2,709,897,000.0000
Gross Profit
-230,225,000.0000
-18,779,000.0000
603,422,000.0000
726,292,000.0000
484,837,000.0000
Operating Expense
486,061,000.0000
517,314,000.0000
597,106,000.0000
603,308,000.0000
493,140,000.0000
Operating Income
-716,286,000.0000
-536,093,000.0000
6,316,000.0000
122,984,000.0000
-8,303,000.0000
Net Non Operating Interest Income Expense
-262,072,000.0000
-205,670,000.0000
-155,284,000.0000
-122,763,000.0000
-109,983,000.0000
Pretax Income
-872,707,000.0000
-666,397,000.0000
-213,495,000.0000
21,610,000.0000
-17,825,000.0000
Tax Provision
50,879,000.0000
35,151,000.0000
38,928,000.0000
21,676,000.0000
19,076,000.0000
Net Income Common Stockholders
-961,401,000.0000
-752,543,000.0000
-252,889,000.0000
-7,790,000.0000
-91,997,000.0000
Diluted NI Available to Com Stockholders
-961,401,000.0000
-752,543,000.0000
-252,889,000.0000
-7,790,000.0000
-91,997,000.0000
Basic EPS
-193.00
-312.00
-106.00
-2.44
-31.69
Diluted EPS
-193.00
-312.00
-106.00
-2.44
-31.69
Basic Average Shares
7,035,434.7840
2,408,171.0950
2,396,316.6840
2,941,429.7360
2,929,740.7120
Diluted Average Shares
7,035,434.7840
2,408,171.0950
2,396,316.6840
2,941,429.7360
2,929,740.7120
Total Expenses
2,779,691,000.0000
2,796,865,000.0000
3,612,161,000.0000
3,820,178,000.0000
3,203,037,000.0000
Net Income from Continuing & Discontinued Operation
-961,401,000.0000
-752,543,000.0000
-252,889,000.0000
-7,790,000.0000
-91,997,000.0000
Normalized Income
-897,552,420.0000
-688,694,420.0000
-247,762,920.0000
-13,831,570.0000
-90,148,590.0000
Interest Income
--
300,000.0000
259,000.0000
490,000.0000
298,000.0000
Interest Expense
246,565,000.0000
190,163,000.0000
147,017,000.0000
114,857,000.0000
103,191,000.0000
Net Interest Income
-262,072,000.0000
-205,670,000.0000
-155,284,000.0000
-122,763,000.0000
-109,983,000.0000
EBIT
-626,142,000.0000
-476,234,000.0000
-66,478,000.0000
136,467,000.0000
85,366,000.0000
EBITDA
-526,864,000.0000
-385,077,000.0000
37,671,000.0000
259,204,000.0000
213,992,000.0000
Reconciled Cost of Revenue
2,293,630,000.0000
2,279,551,000.0000
3,015,055,000.0000
3,216,870,000.0000
2,709,897,000.0000
Reconciled Depreciation
99,278,000.0000
91,157,000.0000
104,149,000.0000
122,737,000.0000
128,626,000.0000
Net Income from Continuing Operation Net Minority Interest
-961,401,000.0000
-752,543,000.0000
-252,889,000.0000
-7,790,000.0000
-91,997,000.0000
Total Unusual Items Excluding Goodwill
-76,926,000.0000
-76,926,000.0000
-6,176,000.0000
7,279,000.0000
-2,227,000.0000
Total Unusual Items
-76,926,000.0000
-76,926,000.0000
-6,176,000.0000
7,279,000.0000
-2,227,000.0000
Normalized EBITDA
-449,938,000.0000
-308,151,000.0000
43,847,000.0000
251,925,000.0000
216,219,000.0000
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-13,077,420.0000
-13,077,420.0000
-1,049,920.0000
1,237,430.0000
-378,590.0000
12/31/2020 - 2/25/2008
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