0.0300
0.0000
(0.00%)
At close: April 11 at 4:37:26 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,714,919.7350
3,714,919.7350
4,106,287.7760
2,770,795.5910
1,661,988.6320
Cost of Revenue
3,560,246.8710
3,560,246.8710
3,726,034.8790
2,549,498.5000
1,603,533.2090
Gross Profit
154,672.8640
154,672.8640
380,252.8970
221,297.0910
58,455.4230
Operating Expense
353,190.5780
353,190.5780
488,743.2190
241,004.8490
193,323.7170
Operating Income
-198,517.7140
-198,517.7140
-108,490.3220
-19,707.7580
-134,868.2940
Net Non Operating Interest Income Expense
-224,656.3560
-224,656.3560
-185,088.6640
-75,482.8890
-66,276.0860
Other Income Expense
-42,376.4350
-42,376.4350
-90,641.2710
-36,492.9080
97,880.5730
Pretax Income
-465,550.1150
-465,550.1150
-384,220.6970
-131,683.6390
-103,263.6390
Tax Provision
18,936.7250
18,936.7250
29,107.7980
19,044.5400
3,443.8960
Net Income Common Stockholders
-474,228.5540
-474,228.5540
-459,680.2670
-140,795.3780
-93,441.8390
Diluted NI Available to Com Stockholders
-474,228.5540
-474,228.5540
-459,680.2670
-140,795.3780
-93,441.8390
Basic EPS
-0.06
--
-0.06
-0.02
-0.02
Diluted EPS
-0.06
--
-0.06
-0.02
-0.02
Basic Average Shares
8,612,046.1650
--
7,987,263.1220
6,319,781.4230
5,605,490.3410
Diluted Average Shares
8,612,046.1650
--
7,987,263.1220
6,319,781.4230
5,605,490.3410
Total Operating Income as Reported
-159,283.1910
-159,283.1910
-69,326.6100
-427.7100
-57,778.5070
Total Expenses
3,913,437.4490
3,913,437.4490
4,214,778.0980
2,790,503.3490
1,796,856.9260
Net Income from Continuing & Discontinued Operation
-474,228.5540
-474,228.5540
-459,680.2670
-140,795.3780
-93,441.8390
Normalized Income
-396,390.8780
-396,390.8780
-410,614.9206
-125,070.6727
-155,309.3040
Interest Income
1,345
1,345
1,271
187
145
Interest Expense
226,001.3560
226,001.3560
186,359.6640
75,669.8890
66,421.0860
Net Interest Income
-224,656.3560
-224,656.3560
-185,088.6640
-75,482.8890
-66,276.0860
EBIT
-239,548.7590
-239,548.7590
-197,861.0330
-56,013.7500
-36,842.5530
EBITDA
189,349.7680
189,349.7680
122,815.8870
124,430.4970
122,411.5130
Reconciled Cost of Revenue
3,560,246.8710
3,560,246.8710
3,726,034.8790
2,549,498.5000
1,603,533.2090
Reconciled Depreciation
428,898.5270
428,898.5270
320,676.9200
180,444.2470
159,254.0660
Net Income from Continuing Operation Net Minority Interest
-474,228.5540
-474,228.5540
-459,680.2670
-140,795.3780
-93,441.8390
Total Unusual Items Excluding Goodwill
-97,297.0950
-97,297.0950
-61,331.6830
-18,382.8680
63,998.6190
Total Unusual Items
-97,297.0950
-97,297.0950
-61,331.6830
-18,382.8680
63,998.6190
Normalized EBITDA
286,646.8630
286,646.8630
184,147.5700
142,813.3650
58,412.8940
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0001
0
Tax Effect of Unusual Items
-19,459.4190
-19,459.4190
-12,266.3366
-2,658.1627
2,131.1540
12/31/2021 - 1/12/2000
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