0.1300
-0.0100
(-7.14%)
At close: April 11 at 4:37:26 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
Total Revenue
428,713.0520
428,713.0520
751,719.1160
914,029.7890
Cost of Revenue
442,703.4010
442,703.4010
646,282.3280
812,074.6150
Gross Profit
-13,990.3490
-13,990.3490
105,436.7880
101,955.1740
Operating Expense
388,721.8430
388,721.8430
71,064.6550
43,563.5740
Operating Income
-402,712.1920
-402,712.1920
34,372.1330
58,391.6000
Net Non Operating Interest Income Expense
-7,293.7500
-7,293.7500
-10,732.6020
-2,781.5480
Other Income Expense
8,137.6360
8,137.6360
3,871.9680
69,275.6080
Pretax Income
-401,868.3060
-401,868.3060
27,511.4990
124,885.6600
Tax Provision
-1,799.6620
-1,799.6620
5,477.3000
23,124.5670
Net Income Common Stockholders
-400,074.9130
-400,074.9130
22,021.9610
101,346.7960
Diluted NI Available to Com Stockholders
-400,074.9130
-400,074.9130
22,021.9610
101,346.7960
Basic EPS
-0.48
-0.72
0.04
0.35
Diluted EPS
-0.48
-0.72
0.04
0.35
Basic Average Shares
600,000
555,245.9020
600,000
440,439.2200
Diluted Average Shares
600,000
555,245.9020
600,000
440,439.2200
Total Expenses
831,425.2440
831,425.2440
717,346.9830
855,638.1890
Net Income from Continuing & Discontinued Operation
-400,074.9130
-400,074.9130
22,021.9610
101,346.7960
Normalized Income
-400,143.4387
-400,143.4387
21,613.0138
52,947.0371
Interest Income
259.4930
259.4930
278.4180
4,700.5600
Interest Expense
7,553.2430
7,553.2430
11,011.0200
7,482.1080
Net Interest Income
-7,293.7500
-7,293.7500
-10,732.6020
-2,781.5480
EBIT
-394,315.0630
-394,315.0630
38,522.5190
132,367.7680
EBITDA
-383,929.7100
-383,929.7100
47,103.2870
137,498.9200
Reconciled Cost of Revenue
442,703.4010
442,703.4010
646,282.3280
812,074.6150
Reconciled Depreciation
10,385.3530
10,385.3530
8,580.7680
5,131.1520
Net Income from Continuing Operation Net Minority Interest
-400,074.9130
-400,074.9130
22,021.9610
101,346.7960
Total Unusual Items Excluding Goodwill
68.8340
68.8340
510.6040
59,398.2990
Total Unusual Items
68.8340
68.8340
510.6040
59,398.2990
Normalized EBITDA
-383,998.5440
-383,998.5440
46,592.6830
78,100.6210
Tax Rate for Calcs
0
0
0.0002
0.0002
Tax Effect of Unusual Items
0.3083
0.3083
101.6568
10,998.5401
12/31/2022 - 4/4/2024
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.
UpgradeRelated Tickers
5OC.SI Koyo International Limited
0.0430
0.00%
2863.HK Golden Faith Group Holdings Limited
0.295
+3.51%
1637.HK SH GROUP HLDG
0.122
+0.83%
0924.HK KHOON GROUP
0.440
0.00%
43F.SI AcroMeta Group Limited
0.0310
-3.13%
2227.HK Solis Holdings Limited
0.073
-2.67%
ZXY.SI Alpina Holdings Limited
0.2100
+2.44%
1408.HK MACAU E&M
0.140
0.00%
1977.HK Analogue Holdings Limited
0.760
-3.80%
1690.HK LAP KEI ENGRG
0.076
+1.33%