84.00
+4.00
+(5.00%)
At close: January 17 at 4:14:57 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
15,937,351,000.00
14,785,492,000.00
11,349,167,000.00
4,535,764,000.00
3,327,875,000.00
Cost of Revenue
6,830,570,000.00
5,093,179,000.00
5,479,970,000.00
3,775,719,000.00
2,438,506,000.00
Gross Profit
9,106,781,000.00
9,692,313,000.00
5,869,197,000.00
760,045,000.00
889,369,000.00
Operating Expense
12,637,327,000.00
19,971,283,000.00
36,198,825,000.00
23,144,701,000.00
11,056,346,000.00
Operating Income
-3,530,546,000.00
-10,278,970,000.00
-30,329,628,000.00
-22,384,656,000.00
-10,166,977,000.00
Net Non Operating Interest Income Expense
228,678,000.00
266,495,000.00
384,839,000.00
59,676,000.00
25,631,000.00
Pretax Income
-85,362,005,000.00
-90,634,418,000.00
-40,544,556,000.00
-22,211,302,000.00
-16,788,657,000.00
Tax Provision
97,159,000.00
-115,692,000.00
-136,064,000.00
217,940,000.00
-53,440,000.00
Net Income Common Stockholders
-85,160,201,000.00
-90,395,629,000.00
-39,571,161,000.00
-21,390,932,000.00
-16,735,217,000.00
Diluted NI Available to Com Stockholders
-85,160,201,000.00
-90,395,629,000.00
-39,571,161,000.00
-21,390,932,000.00
-16,735,217,000.00
Basic EPS
-80.00
-85.00
-39.00
-18.22
-14.25
Diluted EPS
-80.00
-85.00
-39.00
-18.22
-14.25
Basic Average Shares
1,073,931,455.91
1,062,288,021.82
1,020,306,384.59
1,174,099,263.89
1,174,099,263.89
Diluted Average Shares
1,073,931,455.91
1,062,288,021.82
1,020,306,384.59
1,174,099,263.89
1,174,099,263.89
Total Operating Income as Reported
-3,530,546,000.00
-10,278,970,000.00
-30,329,628,000.00
-22,384,656,000.00
--
Total Expenses
19,467,897,000.00
25,064,462,000.00
41,678,795,000.00
26,920,420,000.00
13,494,852,000.00
Net Income from Continuing & Discontinued Operation
-85,160,201,000.00
-90,395,629,000.00
-39,571,161,000.00
-21,390,932,000.00
-16,735,217,000.00
Normalized Income
55,635,198,620.00
68,575,012,363.36
-17,652,786,454.97
-21,653,150,060.00
-10,471,718,545.88
Interest Income
664,976,000.00
569,089,000.00
588,428,000.00
301,768,000.00
211,896,000.00
Interest Expense
487,733,000.00
357,777,000.00
193,271,000.00
216,448,000.00
154,615,000.00
Net Interest Income
228,678,000.00
266,495,000.00
384,839,000.00
59,676,000.00
25,631,000.00
EBIT
-84,874,272,000.00
-90,276,641,000.00
-40,351,285,000.00
-21,994,854,000.00
-16,634,042,000.00
EBITDA
-83,634,202,000.00
-87,605,493,000.00
-37,438,398,000.00
-19,504,780,000.00
-15,386,611,000.00
Reconciled Cost of Revenue
6,830,570,000.00
5,093,179,000.00
5,479,970,000.00
3,775,719,000.00
2,438,506,000.00
Reconciled Depreciation
1,240,070,000.00
2,671,148,000.00
2,912,887,000.00
2,490,074,000.00
1,247,431,000.00
Net Income from Continuing Operation Net Minority Interest
-85,160,201,000.00
-90,395,629,000.00
-39,571,161,000.00
-21,390,932,000.00
-16,735,217,000.00
Total Unusual Items Excluding Goodwill
-79,510,729,000.00
-80,305,639,000.00
-10,951,254,000.00
336,177,000.00
-4,091,150,000.00
Total Unusual Items
-733,698,000.00
-1,538,129,000.00
52,618,000.00
336,177,000.00
-1,905,779,000.00
Normalized EBITDA
-82,900,504,000.00
-86,067,364,000.00
-37,491,016,000.00
-19,840,957,000.00
-13,480,832,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-17,492,360,380.00
-102,507,636.64
-36,751,454.97
73,958,940.00
-13,022,545.88
12/31/2020 - 4/11/2022
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.
UpgradeRelated Tickers
MSF.DE Microsoft Corporation
416.65
+0.56%
BASE Couchbase, Inc.
16.45
+0.55%
ADS.AX Adslot Limited
0.0010
0.00%
260A.T ALT INC
541.00
+0.74%
ZS.MX Zscaler, Inc.
3,906.60
+2.01%
FO8.HA Fortinet Inc
92.01
+0.57%
4494.T Vario Secure Inc.
562.00
-1.75%
S247.L Smarttech247 Group plc
9.75
0.00%
2326.T Digital Arts Inc.
5,700.00
-5.32%
AK3.HA Akamai Technologies Inc
88.43
+0.65%