0.2800
0.0000
(0.00%)
At close: 4:37:40 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,130,431.3240
2,900,620.3240
1,978,967.8820
1,770,855.3110
2,226,331.8560
Cost of Revenue
1,167,370.1310
1,457,567.1310
1,028,723.7960
860,886.9060
1,074,248.3040
Gross Profit
963,061.1930
1,443,053.1930
950,244.0860
909,968.4050
1,152,083.5520
Operating Expense
1,162,511.1840
1,306,200.1840
1,158,837.5830
1,141,095.5410
1,199,446.7170
Operating Income
-199,449.9910
136,853.0090
-208,593.4970
-231,127.1360
-47,363.1650
Net Non Operating Interest Income Expense
--
--
45,107.1160
39,494.2090
--
Other Income Expense
-24,970.6380
263,683.3620
75,623.8630
33,374.3090
9,679.3080
Pretax Income
-214,873.7730
400,536.2270
-132,969.9540
-158,258.2450
-37,683.8760
Tax Provision
-20,149.4340
83,519.5660
5,590.9640
17,989.9880
19,262.6510
Net Income Common Stockholders
-189,144.9890
291,941.0110
-222,076.1500
-248,870.1760
-120,194.7680
Diluted NI Available to Com Stockholders
-189,144.9890
291,941.0110
-222,076.1500
-248,870.1760
-120,194.7680
Basic EPS
-0.07
0.12
-0.09
-0.10
-0.05
Diluted EPS
-0.07
0.12
-0.09
-0.10
-0.05
Basic Average Shares
2,504,097.1870
2,504,095.6870
2,504,095.6870
2,504,095.6870
2,504,095.6870
Diluted Average Shares
2,504,098.2320
2,504,095.6870
2,504,095.6870
2,504,095.6870
2,504,095.6870
Rent Expense Supplemental
--
--
--
--
528.0000
Total Expenses
2,329,881.3150
2,763,767.3150
2,187,561.3790
2,001,982.4470
2,273,695.0210
Net Income from Continuing & Discontinued Operation
-189,144.9890
291,941.0110
-222,076.1500
-248,870.1760
-120,194.7680
Normalized Income
-29,384.8089
203,929.0905
-156,741.6404
-169,742.4232
-34,505.4144
Interest Income
--
--
45,107.1160
39,494.2090
--
Net Interest Income
--
--
45,107.1160
39,494.2090
--
EBIT
-199,449.9910
136,853.0090
-208,593.4970
-231,127.1360
-47,363.1650
EBITDA
-95,909.5420
239,663.4580
-56,508.5150
-78,146.7560
110,376.5210
Reconciled Cost of Revenue
1,167,370.1310
1,457,567.1310
1,028,723.7960
860,886.9060
1,074,248.3040
Reconciled Depreciation
103,540.4490
102,810.4490
152,084.9820
152,980.3800
157,739.6860
Net Income from Continuing Operation Net Minority Interest
-189,144.9890
291,941.0110
-222,076.1500
-248,870.1760
-120,194.7680
Total Unusual Items Excluding Goodwill
-176,291.6380
111,196.3620
-81,668.1370
-98,909.6910
-107,111.6920
Total Unusual Items
-176,291.6380
111,196.3620
-81,668.1370
-98,909.6910
-107,111.6920
Normalized EBITDA
80,382.0960
128,467.0960
25,159.6220
20,762.9350
217,488.2130
Tax Rate for Calcs
0.0001
0.0002
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
-16,531.4579
23,184.4415
-16,333.6274
-19,781.9382
-21,422.3384
12/31/2020 - 12/28/2007
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