0.7600
0.0000
(0.00%)
At close: January 30 at 4:39:52 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
5,144,384.1880
9,299,345.1880
6,563,776.1640
666,458.5640
1,403,933.7820
Cost of Revenue
4,711,129.4650
8,451,485.4650
6,166,980.0320
519,067.5800
1,231,399.9620
Gross Profit
433,254.7230
847,859.7230
396,796.1320
147,390.9840
172,533.8200
Operating Expense
464,811.6460
335,270.6460
259,931.4850
265,044.1900
273,865.7280
Operating Income
-31,556.9230
512,589.0770
136,864.6470
-117,653.2060
-101,331.9080
Net Non Operating Interest Income Expense
10,785.9920
15,610.9920
5,828.3130
-1,067.8550
-9,432.1710
Other Income Expense
-181,346.9400
356,784.0600
147,668.1430
-5,467.5490
-81,560.8860
Pretax Income
-202,117.8710
884,984.1290
290,361.1030
-124,188.6100
-192,324.9650
Tax Provision
20,787.5920
121,531.5920
47,544.5820
-29,130.9860
7,992.6830
Net Income Common Stockholders
-232,946.6880
725,264.3120
208,374.4360
-106,869.1260
-213,586.3280
Diluted NI Available to Com Stockholders
-232,946.6880
725,264.3120
208,374.4360
-106,869.1260
-213,586.3280
Basic EPS
-0.12
0.38
0.12
-0.06
-0.15
Diluted EPS
-0.12
0.37
0.11
-0.06
-0.15
Basic Average Shares
2,007,116.1400
1,890,491.1400
1,674,452.5100
1,674,452.5100
1,416,231.1330
Diluted Average Shares
2,007,183.0470
1,969,299.0470
1,885,462.1430
1,869,820.4830
1,583,312.6320
Total Operating Income as Reported
--
--
--
-111,450.1240
-170,140.5070
Total Expenses
5,175,941.1110
8,786,756.1110
6,426,911.5170
784,111.7700
1,505,265.6900
Net Income from Continuing & Discontinued Operation
-232,946.6880
725,264.3120
208,374.4360
-106,869.1260
-213,586.3280
Normalized Income
-239,682.5912
718,000.7038
201,271.2192
-105,119.0802
-153,403.1448
Interest Income
--
40,753.0460
20,727.3850
6,968.7400
6,420.3800
Interest Expense
29,967.0540
25,142.0540
14,899.0720
8,036.5950
15,852.5510
Net Interest Income
10,785.9920
15,610.9920
5,828.3130
-1,067.8550
-9,432.1710
EBIT
-172,150.8170
910,126.1830
305,260.1750
-116,152.0150
-176,472.4140
EBITDA
-63,795.4550
1,006,480.5450
405,043.0080
-30,670.6150
-113,299.2400
Reconciled Cost of Revenue
4,711,129.4650
8,451,485.4650
6,166,980.0320
519,067.5800
1,231,399.9620
Reconciled Depreciation
108,355.3620
96,354.3620
99,782.8330
85,481.4000
63,173.1740
Net Income from Continuing Operation Net Minority Interest
-232,946.6880
725,264.3120
208,374.4360
-106,869.1260
-213,586.3280
Total Unusual Items Excluding Goodwill
8,419.8790
8,419.8790
8,494.0590
-2,286.3580
-75,228.9790
Total Unusual Items
8,419.8790
8,419.8790
8,494.0590
-2,286.3580
-75,228.9790
Normalized EBITDA
-72,215.3340
998,060.6660
396,548.9490
-28,384.2570
-38,070.2610
Tax Rate for Calcs
0.0002
0.0001
0.0002
0.0002
0.0002
Tax Effect of Unusual Items
1,683.9758
1,156.2708
1,390.8422
-536.3122
-15,045.7958
12/31/2020 - 2/17/2005
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