9.40
0.00
(0.00%)
At close: April 11 at 4:37:26 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
900,312
900,312
915,277
860,108
718,680
Cost of Revenue
451,448
451,448
482,727
494,443
409,660
Gross Profit
448,864
448,864
432,550
365,665
309,020
Operating Expense
462,159
462,159
460,161
398,378
345,411
Operating Income
-13,295
-13,295
-27,611
-32,713
-36,391
Net Non Operating Interest Income Expense
-377
-377
-748
-939
-1,416
Other Income Expense
30,364
30,364
18,247
4,461
35,403
Pretax Income
16,692
16,692
-10,112
-29,191
-2,404
Tax Provision
-2,253
-2,253
-3,842
-4,426
484
Net Income Common Stockholders
19,176
19,176
-5,104
-22,818
-1,972
Diluted NI Available to Com Stockholders
19,176
19,176
-5,104
-22,818
-1,972
Basic EPS
0.21
0.32
-0.09
-0.38
-0.03
Diluted EPS
0.21
0.32
-0.09
-0.38
-0.03
Basic Average Shares
60,000
60,000
60,000
60,000
60,000
Diluted Average Shares
60,000
60,000
60,000
60,000
60,000
Total Operating Income as Reported
17,069
17,069
-9,364
-28,252
-988
Total Expenses
913,607
913,607
942,888
892,821
755,071
Net Income from Continuing & Discontinued Operation
19,176
19,176
-5,104
-22,818
-1,972
Normalized Income
-5,115.20
-5,115.20
-16,418.15
-26,602.61
-30,294.40
Interest Income
480
480
413
376
327
Interest Expense
857
857
1,161
1,315
1,743
Net Interest Income
-377
-377
-748
-939
-1,416
EBIT
17,549
17,549
-8,951
-27,876
-661
EBITDA
36,404
36,404
11,257
-9,019
19,102
Reconciled Cost of Revenue
451,448
451,448
482,727
494,443
409,660
Reconciled Depreciation
18,855
18,855
20,208
18,857
19,763
Net Income from Continuing Operation Net Minority Interest
19,176
19,176
-5,104
-22,818
-1,972
Total Unusual Items Excluding Goodwill
30,364
30,364
18,247
4,461
35,403
Total Unusual Items
30,364
30,364
18,247
4,461
35,403
Normalized EBITDA
6,040
6,040
-6,990
-13,480
-16,301
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
6,072.80
6,072.80
6,932.85
676.39
7,080.60
12/31/2021 - 8/7/1987
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