91.00
0.00
(0.00%)
At close: April 11 at 4:10:06 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
622,791,000
744,266,000
554,721,000
707,102,000
406,924,000
Cost of Revenue
543,089,000
650,681,000
432,191,000
639,544,000
545,777,000
Gross Profit
79,702,000
93,585,000
122,530,000
67,558,000
-138,853,000
Operating Expense
104,792,000
94,691,000
76,057,000
71,648,000
68,201,000
Operating Income
-25,090,000
-1,106,000
46,473,000
-4,090,000
-207,054,000
Net Non Operating Interest Income Expense
-34,078,000
-31,965,000
-41,003,000
-57,246,000
-66,950,000
Pretax Income
-42,000
12,071,000
93,257,000
-2,502,000
-222,090,000
Tax Provision
1,202,000
9,685,000
17,439,000
-16,771,000
-39,498,000
Net Income Common Stockholders
-1,261,000
2,141,000
75,634,000
13,547,000
-181,616,000
Diluted NI Available to Com Stockholders
-1,261,000
2,141,000
75,634,000
13,547,000
-181,616,000
Basic EPS
-0.21
0.36
12.61
2.00
-30.00
Diluted EPS
-0.21
0.36
12.61
2.00
-30.00
Basic Average Shares
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
Diluted Average Shares
6,000,000
6,000,000
6,000,000
6,000,000
6,000,000
Rent Expense Supplemental
660,000
360,000
360,000
--
--
Total Expenses
647,881,000
745,372,000
508,248,000
711,192,000
613,978,000
Net Income from Continuing & Discontinued Operation
-1,261,000
2,141,000
75,634,000
13,547,000
-181,616,000
Normalized Income
-1,393,600
2,204,180
75,467,334.87
13,391,000
-181,624,221.53
Interest Income
2,284,000
1,565,000
2,682,000
3,080,000
4,799,000
Interest Expense
35,173,000
32,356,000
43,632,000
60,326,000
71,703,000
Net Interest Income
-34,078,000
-31,965,000
-41,003,000
-57,246,000
-66,950,000
EBIT
35,131,000
44,427,000
136,889,000
57,824,000
-150,387,000
EBITDA
49,726,000
55,399,000
145,126,000
65,382,000
-143,405,000
Reconciled Cost of Revenue
543,089,000
650,681,000
432,191,000
639,544,000
545,777,000
Reconciled Depreciation
14,595,000
10,972,000
8,237,000
7,558,000
6,982,000
Net Income from Continuing Operation Net Minority Interest
-1,261,000
2,141,000
75,634,000
13,547,000
-181,616,000
Total Unusual Items Excluding Goodwill
170,000
-81,000
205,000
200,000
10,000
Total Unusual Items
170,000
-81,000
205,000
200,000
10,000
Normalized EBITDA
49,556,000
55,480,000
144,921,000
65,182,000
-143,415,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
37,400
-17,820
38,334.87
44,000
1,778.47
12/31/2020 - 5/15/2008
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