0.0300
-0.0700
(-70.00%)
At close: April 18 at 4:36:21 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
8,324,055.3980
8,324,055.3980
11,052,920.1060
13,097,608.9650
11,087,378.8370
Cost of Revenue
10,496,362.9420
10,496,362.9420
10,965,114.8590
12,208,168.7200
11,024,749.1440
Gross Profit
-2,172,307.5440
-2,172,307.5440
87,805.2470
889,440.2450
62,629.6930
Operating Expense
557,541.6360
557,541.6360
579,913.2790
507,084.6560
541,853.3110
Operating Income
-2,729,849.1800
-2,729,849.1800
-492,108.0320
382,355.5890
-479,223.6180
Net Non Operating Interest Income Expense
-333,040.2370
-333,040.2370
-354,631.5940
-276,424.3780
-239,344.1310
Other Income Expense
-802,934.7550
-802,934.7550
-107,814.8870
-2,633.5210
-22,836.9130
Pretax Income
-3,865,824.1720
-3,865,824.1720
-954,554.5130
103,297.6900
-741,404.6620
Tax Provision
76,557.5310
76,557.5310
25,702.3710
37,915.3310
5,994.1860
Net Income Common Stockholders
-3,983,525.9660
-3,983,525.9660
-1,020,984.8940
37,359.7150
-768,339.0680
Diluted NI Available to Com Stockholders
-3,983,525.9660
-3,983,525.9660
-1,020,984.8940
37,359.7150
-768,339.0680
Basic EPS
-1.54
-1.54
-0.39
0.01
-0.30
Diluted EPS
-1.54
-1.54
-0.39
0.01
-0.30
Basic Average Shares
2,585,481.5150
2,585,481.5150
2,585,481.5150
2,585,481.5150
2,585,481.5150
Diluted Average Shares
2,585,481.5150
2,585,481.5150
2,585,481.5150
2,585,481.5150
2,585,481.5150
Total Operating Income as Reported
-3,541,892.3820
-3,541,892.3820
-592,196.5190
363,764.1940
-509,057.8170
Total Expenses
11,053,904.5780
11,053,904.5780
11,545,028.1380
12,715,253.3760
11,566,602.4550
Net Income from Continuing & Discontinued Operation
-3,983,525.9660
-3,983,525.9660
-1,020,984.8940
37,359.7150
-768,339.0680
Normalized Income
-3,333,891.4044
-3,333,891.4044
-940,914.1044
49,127.1540
-744,471.7088
Interest Income
41,329.3500
41,329.3500
40,210.4040
7,308.1740
3,645.1120
Interest Expense
374,369.5870
374,369.5870
394,841.9980
283,732.5520
242,989.2430
Net Interest Income
-333,040.2370
-333,040.2370
-354,631.5940
-276,424.3780
-239,344.1310
EBIT
-3,491,454.5850
-3,491,454.5850
-559,712.5150
387,030.2420
-498,415.4190
EBITDA
-2,977,102.9240
-2,977,102.9240
-90,658.9260
793,011.8470
-80,954.4430
Reconciled Cost of Revenue
10,496,362.9420
10,496,362.9420
10,965,114.8590
12,208,168.7200
11,024,749.1440
Reconciled Depreciation
514,351.6610
514,351.6610
469,053.5890
405,981.6050
417,460.9760
Net Income from Continuing Operation Net Minority Interest
-3,983,525.9660
-3,983,525.9660
-1,020,984.8940
37,359.7150
-768,339.0680
Total Unusual Items Excluding Goodwill
-812,043.2020
-812,043.2020
-100,088.4870
-18,591.3950
-29,834.1990
Total Unusual Items
-812,043.2020
-812,043.2020
-100,088.4870
-18,591.3950
-29,834.1990
Normalized EBITDA
-2,165,059.7220
-2,165,059.7220
9,429.5610
811,603.2420
-51,120.2440
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0004
0.0002
Tax Effect of Unusual Items
-162,408.6404
-162,408.6404
-20,017.6974
-6,823.9560
-5,966.8398
12/31/2021 - 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