Unlock stock picks and a broker-level newsfeed that powers Wall Street. Upgrade Now
0.8300
-0.0400
(-4.60%)
At close: 4:38:52 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,969,344.0680
3,650,463.0680
3,532,754.6230
3,572,833.3900
3,774,163.7070
Cost of Revenue
1,809,786.0290
1,855,052.0290
1,788,533.2290
1,850,589.0960
1,768,662.3030
Gross Profit
1,159,558.0390
1,795,411.0390
1,744,221.3940
1,722,244.2940
2,005,501.4040
Operating Expense
1,773,916.7360
1,690,427.7360
1,535,381.9850
1,630,336.4100
1,310,829.9090
Operating Income
-614,358.6970
104,983.3030
208,839.4090
91,907.8840
694,671.4950
Net Non Operating Interest Income Expense
-198,734.1420
-177,603.1420
-99,159.8660
-58,563.9120
-35,624.8580
Other Income Expense
853,358.4540
1,805,781.4540
58,917.3450
97,607.8780
6,500.0870
Pretax Income
40,265.6150
1,733,161.6150
168,596.8880
130,951.8500
665,546.7240
Tax Provision
11,662.5880
354,530.5880
43,666.5570
5,968.0380
137,269.0810
Net Income Common Stockholders
40,488.3630
1,395,232.3630
137,069.9490
127,351.1730
528,278.1600
Diluted NI Available to Com Stockholders
40,488.3630
1,395,232.3630
137,069.9490
127,351.1730
528,278.1600
Basic EPS
0.02
0.65
0.06
0.06
0.25
Diluted EPS
0.02
0.65
0.06
0.06
0.25
Basic Average Shares
2,146,046.1080
2,137,469.1080
2,111,531.8380
2,106,493.2810
2,111,120.8750
Diluted Average Shares
2,214,067.3580
2,137,469.1080
2,111,531.8380
2,106,493.2810
2,111,120.8750
Rent Expense Supplemental
--
--
--
--
128,050.3850
Total Expenses
3,583,702.7650
3,545,479.7650
3,323,915.2140
3,480,925.5060
3,079,492.2120
Net Income from Continuing & Discontinued Operation
40,488.3630
1,395,232.3630
137,069.9490
127,351.1730
528,278.1600
Normalized Income
-512,062.4536
-16,081.0835
135,582.5667
122,640.8149
525,895.0315
Interest Income
--
884.8580
292.7260
247.2990
486.4540
Interest Expense
199,619
178,488
99,452.5920
58,811.2110
36,111.3120
Net Interest Income
-198,734.1420
-177,603.1420
-99,159.8660
-58,563.9120
-35,624.8580
EBIT
239,884.6150
1,911,649.6150
268,049.4800
189,763.0610
701,658.0360
EBITDA
808,161.5920
2,498,314.5920
965,505.7630
762,675.7700
1,235,770.3090
Reconciled Cost of Revenue
1,809,786.0290
1,855,052.0290
1,788,533.2290
1,850,589.0960
1,768,662.3030
Reconciled Depreciation
568,276.9770
586,664.9770
697,456.2830
572,912.7090
534,112.2730
Net Income from Continuing Operation Net Minority Interest
40,488.3630
1,395,232.3630
137,069.9490
127,351.1730
528,278.1600
Total Unusual Items Excluding Goodwill
777,847.6890
1,774,248.6890
2,007.2630
4,935.2800
3,002.3670
Total Unusual Items
777,847.6890
1,774,248.6890
2,007.2630
4,935.2800
3,002.3670
Normalized EBITDA
30,313.9030
724,065.9030
963,498.5000
757,740.4900
1,232,767.9420
Tax Rate for Calcs
0.0003
0.0002
0.0003
0
0.0002
Tax Effect of Unusual Items
225,296.8724
362,935.2425
519.8807
224.9219
619.2385
12/31/2020 - 5/22/2003
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