0.1100
0.0000
(0.00%)
As of January 15 at 4:37:40 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,800,966.5430
1,657,573.5430
2,012,866.5760
2,676,954.6430
3,241,248.4760
Cost of Revenue
1,407,257.4730
1,311,014.4730
1,640,047.8770
2,063,577.3280
2,397,003.4700
Gross Profit
393,709.0700
346,559.0700
372,818.6990
613,377.3150
844,245.0060
Operating Expense
435,560.9850
439,943.9850
634,319.0370
458,536.9240
490,728.0210
Operating Income
-41,851.9150
-93,384.9150
-261,500.3380
154,840.3910
353,516.9850
Net Non Operating Interest Income Expense
-234,060.5420
-243,221.5420
-223,686.8860
-321,961.3740
-257,923.1300
Other Income Expense
25,151.8980
6,894.8980
37,796.5020
73,301.9600
133,448.1570
Pretax Income
-250,760.5590
-329,711.5590
-447,390.7220
-93,819.0230
229,042.0120
Tax Provision
18,348.2530
10,516.2530
11,360.7780
51,479.3590
102,702.7060
Net Income Common Stockholders
-260,761.8120
-341,784.8120
-459,198.2290
-137,537.9210
138,239.7310
Diluted NI Available to Com Stockholders
-260,761.8120
-341,784.8120
-459,198.2290
-137,537.9210
138,239.7310
Basic EPS
-0.05
-0.07
-0.10
-0.04
0.04
Diluted EPS
-0.05
-0.07
-0.10
-0.04
0.04
Basic Average Shares
4,854,786.5560
4,854,785.1100
4,791,003.7240
3,884,784.5460
3,884,784.5460
Diluted Average Shares
4,854,786.5560
4,854,785.1100
4,791,003.7240
3,884,784.5460
3,884,784.5460
Total Operating Income as Reported
-16,119.6420
-85,909.6420
-77,919.1210
170,025.0880
487,129.7540
Rent Expense Supplemental
--
--
--
23,069.7420
19,334.3130
Total Expenses
1,842,818.4580
1,750,958.4580
2,274,366.9140
2,522,114.2520
2,887,731.4910
Net Income from Continuing & Discontinued Operation
-260,761.8120
-341,784.8120
-459,198.2290
-137,537.9210
138,239.7310
Normalized Income
-282,918.5120
-341,320.5120
-481,892.4010
-181,969.6970
140,484.2998
Interest Income
303.6890
215.6890
74.4320
80.4820
137.8330
Interest Expense
234,364.2310
243,437.2310
223,761.3180
322,041.8560
258,060.9630
Net Interest Income
-234,060.5420
-243,221.5420
-223,686.8860
-321,961.3740
-257,923.1300
EBIT
-16,396.3280
-86,274.3280
-223,629.4040
228,222.8330
487,102.9750
EBITDA
66,475.2450
-1,766.7550
-158,309.2970
288,911.2780
545,343.2510
Reconciled Cost of Revenue
1,407,257.4730
1,311,014.4730
1,640,047.8770
2,063,577.3280
2,397,003.4700
Reconciled Depreciation
82,871.5730
84,507.5730
65,320.1070
60,688.4450
58,240.2760
Net Income from Continuing Operation Net Minority Interest
-270,698.8120
-341,784.8120
-459,198.2290
-137,537.9210
138,239.7310
Total Unusual Items Excluding Goodwill
15,274.6250
-580.3750
28,367.7150
55,539.7200
-2,805.7110
Total Unusual Items
15,274.6250
-580.3750
28,367.7150
55,539.7200
-2,805.7110
Normalized EBITDA
51,200.6200
-1,186.3800
-186,677.0120
233,371.5580
548,148.9620
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
3,054.9250
-116.0750
5,673.5430
11,107.9440
-561.1422
12/31/2020 - 12/28/2007
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