0.7000
-0.0200
(-2.78%)
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
1,955,328.0640
1,955,328.0640
2,292,300.2320
1,919,093.1630
1,737,564.4660
Cost of Revenue
1,737,799.2520
1,737,799.2520
1,951,640.1240
1,689,407.5210
1,484,104.8950
Gross Profit
217,528.8120
217,528.8120
340,660.1080
229,685.6420
253,459.5710
Operating Expense
383,589.3960
383,589.3960
444,654.3290
424,973.0700
390,361.0060
Operating Income
-166,060.5840
-166,060.5840
-103,994.2210
-195,287.4280
-136,901.4350
Net Non Operating Interest Income Expense
-4,832.7820
-4,832.7820
-4,126.0540
-3,005.4290
-3,068.9000
Other Income Expense
92,354.1580
92,354.1580
151,769.7770
145,390.9100
138,248.5820
Pretax Income
-78,539.2250
-78,539.2250
43,649.7640
-52,902.3220
-1,722.1750
Tax Provision
17,534.7310
17,534.7310
3,667.6890
80.8090
-2,767.9200
Net Income Common Stockholders
-98,789.5690
-98,789.5690
35,347.6280
-54,224.2960
-5,029.4270
Diluted NI Available to Com Stockholders
-98,789.5690
-98,789.5690
35,347.6280
-54,224.2960
-5,029.4270
Basic EPS
-0.17
-0.17
0.06
-0.09
-0.01
Diluted EPS
-0.17
-0.17
0.06
-0.09
-0.01
Basic Average Shares
593,125.8490
593,125.8490
593,125.8490
593,125.8490
593,125.8490
Diluted Average Shares
593,125.8490
593,125.8490
593,125.8490
593,125.8490
593,125.8490
Total Operating Income as Reported
-128,789.1020
-128,789.1020
-40,184.2150
-114,987.0760
-55,148.2780
Rent Expense Supplemental
1,135.9860
1,135.9860
1,132.8820
5,233
5,460
Total Expenses
2,121,388.6480
2,121,388.6480
2,396,294.4530
2,114,380.5910
1,874,465.9010
Net Income from Continuing & Discontinued Operation
-98,789.5690
-98,789.5690
35,347.6280
-54,224.2960
-5,029.4270
Normalized Income
-93,628.7602
-93,628.7602
9,917.0955
-77,097.6776
-24,988.2902
Interest Income
2,381
2,381
1,918
822
871
Interest Expense
7,213.7820
7,213.7820
6,044.0540
3,827.4290
3,939.9000
Net Interest Income
-4,832.7820
-4,832.7820
-4,126.0540
-3,005.4290
-3,068.9000
EBIT
-71,325.4430
-71,325.4430
49,693.8180
-49,074.8930
2,217.7250
EBITDA
23,975.3510
23,975.3510
144,123.3850
57,215.3200
102,044.4970
Reconciled Cost of Revenue
1,737,799.2520
1,737,799.2520
1,951,640.1240
1,689,407.5210
1,484,104.8950
Reconciled Depreciation
95,300.7940
95,300.7940
94,429.5670
106,290.2130
99,826.7720
Net Income from Continuing Operation Net Minority Interest
-98,789.5690
-98,789.5690
35,347.6280
-54,224.2960
-5,029.4270
Total Unusual Items Excluding Goodwill
-6,451.0110
-6,451.0110
27,763.3600
28,591.7270
24,948.5790
Total Unusual Items
-6,451.0110
-6,451.0110
27,763.3600
28,591.7270
24,948.5790
Normalized EBITDA
30,426.3620
30,426.3620
116,360.0250
28,623.5930
77,095.9180
Tax Rate for Calcs
0.0002
0.0002
0.0001
0.0002
0.0002
Tax Effect of Unusual Items
-1,290.2022
-1,290.2022
2,332.8275
5,718.3454
4,989.7158
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