1.4200
+0.0200
+(1.43%)
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
923,901.9643
923,901.9643
827,506.4209
877,868.6110
699,914.1620
Cost of Revenue
774,254.7294
774,254.7294
724,029.2662
804,082.4673
621,322.0360
Gross Profit
149,647.2348
149,647.2348
103,477.1547
73,786.1437
78,592.1260
Operating Expense
134,919.1773
134,919.1773
114,574.4578
79,895.8873
124,434.8599
Operating Income
14,728.0576
14,728.0576
-11,097.3031
-6,109.7436
-45,842.7339
Net Non Operating Interest Income Expense
-291,105.6627
-291,105.6627
-277,958.3030
-260,960.2181
-351,355.5561
Other Income Expense
-727,050.6970
-727,050.6970
-265,020.7117
-45,594.4039
2,222,608.5669
Pretax Income
-1,003,428.3021
-1,003,428.3021
-554,076.3177
-312,664.3656
1,825,410.2768
Tax Provision
-3,257.3961
-3,257.3961
-5,315.9983
2,773.1831
621,104.0588
Net Income Common Stockholders
-824,895.9940
-824,895.9940
-465,357.5546
-272,038.6641
1,007,508.3947
Diluted NI Available to Com Stockholders
-824,895.9940
-824,895.9940
-465,357.5546
-272,038.6641
1,007,508.3947
Basic EPS
-0.88
-0.88
-0.50
-0.29
1.08
Diluted EPS
-0.88
-0.88
-0.50
-0.29
1.08
Basic Average Shares
932,507.0970
932,507.0970
932,507.0970
932,507.0970
932,507.0970
Diluted Average Shares
932,507.0970
932,507.0970
932,507.0970
932,507.0970
932,507.0970
Total Operating Income as Reported
-712,016.1781
-712,016.1781
-275,618.2894
-51,329.6587
1,952,182.7912
Total Expenses
909,173.9067
909,173.9067
838,603.7240
883,978.3546
745,756.8960
Net Income from Continuing & Discontinued Operation
-824,895.9940
-824,895.9940
-465,357.5546
-272,038.6641
1,007,508.3947
Normalized Income
-83,877.7028
-83,877.7028
-197,156.2082
-222,049.6167
-468,811.2491
Interest Income
306.4614
306.4614
499.7254
374.4888
2,998.9795
Interest Expense
291,412.1241
291,412.1241
278,458.0284
261,334.7069
354,354.5356
Net Interest Income
-291,105.6627
-291,105.6627
-277,958.3030
-260,960.2181
-351,355.5561
EBIT
-712,016.1781
-712,016.1781
-275,618.2894
-51,329.6587
2,179,764.8124
EBITDA
-546,542.8703
-546,542.8703
-208,848.3582
28,039.8556
2,265,341.1297
Reconciled Cost of Revenue
774,254.7294
774,254.7294
724,029.2662
804,082.4673
621,322.0360
Reconciled Depreciation
165,473.3077
165,473.3077
66,769.9311
79,369.5143
85,576.3173
Net Income from Continuing Operation Net Minority Interest
-824,895.9940
-824,895.9940
-465,357.5546
-272,038.6641
1,007,508.3947
Total Unusual Items Excluding Goodwill
-743,431.6688
-743,431.6688
-270,799.4896
-62,486.3093
1,995,026.5456
Total Unusual Items
-743,431.6688
-743,431.6688
-270,799.4896
-62,486.3093
1,995,026.5456
Normalized EBITDA
196,888.7985
196,888.7985
61,951.1314
90,526.1649
270,314.5841
Tax Rate for Calcs
0
0
0
0.0002
0.0003
Tax Effect of Unusual Items
-2,413.3777
-2,413.3777
-2,598.1432
-12,497.2619
518,706.9019
12/31/2021 - 5/18/2006
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