7.00
0.00
(0.00%)
At close: 4:03:17 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
165,623,000
165,623,000
--
191,996,000
86,780,000
Cost of Revenue
47,650,000
47,650,000
--
100,120,000
73,872,000
Gross Profit
117,973,000
117,973,000
--
91,876,000
12,908,000
Operating Expense
91,202,000
91,202,000
77,172,000
107,490,000
68,204,000
Operating Income
26,771,000
26,771,000
37,330,000
-15,614,000
-55,296,000
Net Non Operating Interest Income Expense
-14,365,000
-14,365,000
--
-25,409,000
-19,744,000
Pretax Income
-26,651,000
-26,651,000
--
-758,291,000
-99,487,000
Tax Provision
--
--
--
--
2,018,000
Net Income Common Stockholders
-26,651,000
-26,651,000
--
-758,197,000
-101,490,000
Diluted NI Available to Com Stockholders
-26,651,000
-26,651,000
--
-758,197,000
-101,490,000
Basic EPS
-1.18
--
-1.84
-33.58
-4.49
Diluted EPS
-1.18
--
-1.84
-33.58
-4.49
Basic Average Shares
22,581,909.41
--
22,581,909.41
22,581,909.41
22,581,909.41
Diluted Average Shares
22,581,909.41
--
22,581,909.41
22,581,909.41
22,581,909.41
Total Operating Income as Reported
22,847,000
22,847,000
--
-12,893,000
-61,465,000
Total Expenses
138,852,000
138,852,000
117,423,000
207,610,000
142,076,000
Net Income from Continuing & Discontinued Operation
-26,651,000
-26,651,000
--
-758,197,000
-101,490,000
Normalized Income
-22,722,000
-22,722,000
-43,796,000
-81,734,000
-94,366,260
Interest Income
1,173,000
1,173,000
--
764,000
301,000
Interest Expense
10,891,000
10,891,000
--
25,269,000
19,299,000
Net Interest Income
-14,365,000
-14,365,000
--
-25,409,000
-19,744,000
EBIT
-15,760,000
-15,760,000
--
-733,022,000
-80,188,000
EBITDA
1,663,000
1,663,000
--
-711,457,000
-58,345,000
Reconciled Cost of Revenue
47,650,000
47,650,000
--
100,120,000
73,872,000
Reconciled Depreciation
17,423,000
17,423,000
--
21,565,000
21,843,000
Net Income from Continuing Operation Net Minority Interest
-26,651,000
-26,651,000
--
-758,197,000
-101,490,000
Total Unusual Items Excluding Goodwill
-3,929,000
-3,929,000
2,257,000
-676,463,000
-9,133,000
Total Unusual Items
-3,929,000
-3,929,000
2,257,000
-676,463,000
-9,133,000
Normalized EBITDA
5,592,000
5,592,000
-14,246,000
-34,994,000
-49,212,000
Tax Rate for Calcs
--
--
--
--
0
Tax Effect of Unusual Items
--
--
--
--
-2,009,260
12/31/2021 - 6/29/2016
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