145.00
-2.00
(-1.36%)
At close: 4:04:56 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
209,729,710.30
209,729,710.30
235,745,414.50
438,679,000.81
490,196,859.80
Cost of Revenue
172,914,339.02
172,914,339.02
205,501,395.02
222,614,769.42
284,350,042.21
Gross Profit
36,815,371.27
36,815,371.27
30,244,019.48
216,064,231.38
205,846,817.59
Operating Expense
253,394,290.68
253,394,290.68
269,679,377.01
262,125,104.73
263,247,807.58
Operating Income
-216,578,919.41
-216,578,919.41
-239,435,357.53
-46,060,873.35
-57,400,989.99
Net Non Operating Interest Income Expense
-58,190,780.27
-58,190,780.27
-98,922,733.98
-97,631,121.28
-113,826,673.65
Pretax Income
-80,682,115.83
-80,682,115.83
-638,265,481.11
-143,875,328.23
-168,735,196.87
Tax Provision
-2,045,449.09
-2,045,449.09
-3,944,683.66
37,735,079.59
2,779,242.96
Net Income Common Stockholders
-78,459,863.54
-78,459,863.54
-630,418,180.09
-180,817,564.23
-170,541,463.36
Diluted NI Available to Com Stockholders
-78,459,863.54
-78,459,863.54
-630,418,180.09
-180,817,564.23
-170,541,463.36
Basic EPS
-6.00
--
-54.00
-16.00
-19.47
Diluted EPS
-6.00
--
-54.00
-16.00
-19.47
Basic Average Shares
13,247,486.03
--
11,726,588.62
11,221,696.53
8,758,594.14
Diluted Average Shares
41,360,517.72
--
11,726,588.62
11,221,696.53
8,758,594.14
Rent Expense Supplemental
19,308,862.69
19,308,862.69
26,683,400.63
27,438,733.08
22,701,111.48
Total Expenses
426,308,629.70
426,308,629.70
475,180,772.03
484,739,874.15
547,597,849.78
Net Income from Continuing & Discontinued Operation
-78,459,863.54
-78,459,863.54
-630,418,180.09
-180,817,564.23
-170,541,463.36
Normalized Income
-16,219,297.08
-16,219,297.08
-384,668,466.55
-180,817,564.23
-170,541,463.36
Interest Income
187,547.92
187,547.92
88,547.43
128,486.75
38,114.49
Interest Expense
52,923,651.52
52,923,651.52
94,979,360.35
94,002,479.23
103,091,618.77
Net Interest Income
-58,190,780.27
-58,190,780.27
-98,922,733.98
-97,631,121.28
-113,826,673.65
EBIT
-27,758,464.31
-27,758,464.31
-543,286,120.75
-49,872,849
-65,643,578.10
EBITDA
-3,169,683.55
-3,169,683.55
-511,454,959.64
-9,465,398.25
-15,689,247.17
Reconciled Cost of Revenue
172,914,339.02
172,914,339.02
205,501,395.02
222,614,769.42
284,350,042.21
Reconciled Depreciation
24,588,780.77
24,588,780.77
31,831,161.12
40,407,450.76
49,954,330.93
Net Income from Continuing Operation Net Minority Interest
-78,459,863.54
-78,459,863.54
-630,418,180.09
-180,817,564.23
-170,541,463.36
Total Unusual Items Excluding Goodwill
-63,859,530.17
-63,859,530.17
-247,277,970.04
--
394,749.09
Total Unusual Items
-63,859,530.17
-63,859,530.17
-247,277,970.04
--
394,749.09
Normalized EBITDA
60,689,846.63
60,689,846.63
-264,176,989.60
-9,465,398.25
-15,689,247.17
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-1,618,963.72
-1,618,963.72
-1,528,256.50
--
--
12/31/2021 - 1/26/2022
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.
Upgrade