3.2400
-0.1600
(-4.71%)
At close: January 31 at 6:09:38 PM GMT+3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,757,417.4850
1,772,575.3360
1,374,572.8620
332,872.8310
252,468.1530
Cost of Revenue
1,584,538.4980
1,637,522.8970
1,358,390.3270
290,908.4860
199,178.8700
Gross Profit
172,878.9870
135,052.4390
16,182.5350
41,964.3450
53,289.2830
Operating Expense
437,668.1700
356,009.0810
282,593.8440
80,421.7760
51,452.2740
Operating Income
-264,789.1830
-220,956.6420
-266,411.3090
-38,457.4310
1,837.0090
Net Non Operating Interest Income Expense
-57,715.3010
31,730.0890
129,808.1540
53,654.6030
-7,901.9890
Pretax Income
-808,577.4670
-837,620.2710
-198,889.7450
130,055.5230
-12,480.2830
Tax Provision
-63,406.3610
42,014.9560
150,574.7070
19,905.7200
-8,128.7900
Net Income Common Stockholders
-331,431.8770
-364,531.3890
-158,834.7240
31,866.9350
6,447.2170
Diluted NI Available to Com Stockholders
-331,431.8770
-364,531.3890
-158,834.7240
31,866.9350
6,447.2170
Basic EPS
-1.66
-1.96
-0.78
0.07
0.02
Diluted EPS
-1.66
-1.96
-0.78
0.07
0.02
Basic Average Shares
450,000.0000
450,000.0000
450,000.0000
450,000.0000
269,178.0820
Diluted Average Shares
450,000.0000
450,000.0000
450,000.0000
450,000.0000
269,178.0820
Total Operating Income as Reported
-253,992.8400
-204,947.8580
-227,563.8790
-39,189.4340
-1,879.9180
Rent Expense Supplemental
70,208.8860
105,786.3240
114,574.6540
29,303.5010
18,437.7350
Total Expenses
2,022,206.6680
1,993,531.9780
1,640,984.1710
371,330.2620
250,631.1440
Net Income from Continuing & Discontinued Operation
-331,431.8770
-364,531.3890
-158,834.7240
31,866.9350
6,447.2170
Normalized Income
-86,156.5609
-164,922.1058
-758,043.0291
-59,550.4802
12,056.7360
Interest Income
56,944.5570
84,909.7610
151,605.9730
70,819.9780
11,880.9560
Interest Expense
114,659.8580
53,179.6720
21,797.8190
17,165.3750
19,782.9450
Net Interest Income
-57,715.3010
31,730.0890
129,808.1540
53,654.6030
-7,901.9890
EBIT
-693,917.6090
-784,440.5990
-177,091.9260
147,220.8980
7,302.6620
EBITDA
-613,837.6340
-698,980.9760
-98,730.1060
160,132.7140
17,156.9570
Reconciled Cost of Revenue
1,584,538.4980
1,637,522.8970
1,358,390.3270
290,908.4860
199,178.8700
Reconciled Depreciation
80,079.9750
85,459.6230
78,361.8200
12,911.8160
9,854.2950
Net Income from Continuing Operation Net Minority Interest
-331,431.8770
-364,531.3890
-158,834.7240
31,866.9350
6,447.2170
Total Unusual Items Excluding Goodwill
-266,145.7110
-266,145.7110
778,192.6040
107,937.9120
-7,191.6910
Total Unusual Items
-266,145.7110
-266,145.7110
778,192.6040
107,937.9120
-7,191.6910
Normalized EBITDA
-347,691.9230
-432,835.2650
-876,922.7100
52,194.8020
24,348.6480
Tax Rate for Calcs
0.0001
0.0003
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-20,870.3949
-66,536.4278
178,984.2989
16,520.4968
-1,582.1720
12/31/2020 - 11/5/2010
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