0.2800
-0.0100
(-3.45%)
At close: 4:36:06 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
549.0320
549.0320
5,125.9410
13,135.0960
4,133.7870
Cost of Revenue
11,275.1890
11,275.1890
26,768.4060
17,272.7940
54.3300
Gross Profit
-10,726.1570
-10,726.1570
-21,642.4650
-4,137.6980
4,079.4570
Operating Expense
31,471.8450
31,471.8450
1,242,501.2410
57,916.2940
-77,303.3450
Operating Income
-42,198.0020
-42,198.0020
-1,264,143.7060
-62,053.9920
81,382.8020
Net Non Operating Interest Income Expense
-621.1280
-621.1280
39.9680
546.4100
484.4770
Other Income Expense
-10,064.9030
-10,064.9030
-130,330.4370
-16,575.5680
156,257.3800
Pretax Income
-52,884.0330
-52,884.0330
-1,394,434.1750
-78,083.1500
238,124.6590
Tax Provision
-22.4920
-22.4920
-22.4310
-16.9580
43,238.7150
Net Income Common Stockholders
-48,459.2250
-48,459.2250
-1,384,775.0620
-73,452.5060
195,407.9340
Diluted NI Available to Com Stockholders
-48,459.2250
-48,459.2250
-1,384,775.0620
-73,452.5060
195,407.9340
Basic EPS
-0.02
--
-0.50
-0.03
0.07
Diluted EPS
-0.02
--
-0.50
-0.03
0.07
Basic Average Shares
2,780,000
--
2,780,000
2,780,000
2,780,000
Diluted Average Shares
2,780,000
--
2,780,000
2,780,000
2,780,000
Rent Expense Supplemental
--
--
--
1,969.8670
1,501.7140
Total Expenses
42,747.0340
42,747.0340
1,269,269.6470
75,189.0880
-77,249.0150
Net Income from Continuing & Discontinued Operation
-48,459.2250
-48,459.2250
-1,384,775.0620
-73,452.5060
195,407.9340
Normalized Income
-42,500.7603
-42,500.7603
-1,287,956.1325
-74,673.3378
120,006.0111
Interest Income
0.5990
0.5990
104.0910
623.3540
567.7950
Interest Expense
621.7270
621.7270
64.1230
76.9440
83.3180
Net Interest Income
-621.1280
-621.1280
39.9680
546.4100
484.4770
EBIT
-52,262.3060
-52,262.3060
-1,394,370.0520
-78,006.2060
238,207.9770
EBITDA
-36,534.4110
-36,534.4110
-1,380,019.7640
-67,583.9940
239,034.6220
Reconciled Cost of Revenue
11,275.1890
11,275.1890
26,768.4060
17,272.7940
54.3300
Reconciled Depreciation
15,727.8950
15,727.8950
14,350.2880
10,422.2120
826.6450
Net Income from Continuing Operation Net Minority Interest
-48,459.2250
-48,459.2250
-1,384,775.0620
-73,452.5060
195,407.9340
Total Unusual Items Excluding Goodwill
-5,961
-5,961
-96,820.4870
1,221.0970
92,131.1040
Total Unusual Items
-5,961
-5,961
-96,820.4870
1,221.0970
92,131.1040
Normalized EBITDA
-30,573.4110
-30,573.4110
-1,283,199.2770
-68,805.0910
146,903.5180
Tax Rate for Calcs
0
0
0
0
0.0002
Tax Effect of Unusual Items
-2.5353
-2.5353
-1.5575
0.2652
16,729.1811
12/31/2021 - 11/12/2007
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