0.4000
0.0000
(0.00%)
At close: 4:36:06 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
6,129,609.8919
6,129,609.8919
8,006,322.5728
9,066,565.1631
7,744,420.4169
Cost of Revenue
4,497,127.1983
4,497,127.1983
5,905,033.3084
7,173,133.2951
6,176,433.9777
Gross Profit
1,632,482.6936
1,632,482.6936
2,101,289.2644
1,893,431.8680
1,567,986.4391
Operating Expense
1,746,988.9547
1,746,988.9547
1,817,048.6395
1,641,231.2424
1,602,805.5147
Operating Income
-114,506.2611
-114,506.2611
284,240.6249
252,200.6256
-34,819.0756
Net Non Operating Interest Income Expense
-210,194.9973
-210,194.9973
-211,230.1322
-135,253.5448
-135,194.5141
Other Income Expense
-613,394.0594
-613,394.0594
-10,277.3526
5,431.3144
47,838.7414
Pretax Income
-938,095.3178
-938,095.3178
62,733.1400
122,378.3952
-122,174.8482
Tax Provision
-29,399.3462
-29,399.3462
-18,884.2901
-10,021.2487
-2,061.4452
Net Income Common Stockholders
-842,423.8406
-842,423.8406
50,250.8200
73,995.0317
-152,848.1663
Diluted NI Available to Com Stockholders
-842,423.8406
-842,423.8406
50,250.8200
73,995.0317
-152,848.1663
Basic EPS
-0.25
-1.10
0.07
0.10
-0.20
Diluted EPS
-0.25
-1.10
0.07
0.10
-0.20
Basic Average Shares
763,201.1250
763,201.1250
763,201.1250
763,201.1250
763,201.1250
Diluted Average Shares
763,201.1250
763,201.1250
763,201.1250
763,201.1250
763,201.1250
Total Operating Income as Reported
-727,900.3205
-727,900.3205
273,963.2723
257,631.9400
13,019.6658
Total Expenses
6,244,116.1530
6,244,116.1530
7,722,081.9479
8,814,364.5374
7,779,239.4924
Net Income from Continuing & Discontinued Operation
-842,423.8406
-842,423.8406
50,250.8200
73,995.0317
-152,848.1663
Normalized Income
-248,253.1842
-248,253.1842
58,472.7021
69,649.9802
-199,879.7289
Interest Expense
210,194.9973
210,194.9973
211,230.1322
135,253.5448
135,194.5141
Net Interest Income
-210,194.9973
-210,194.9973
-211,230.1322
-135,253.5448
-135,194.5141
EBIT
-727,900.3205
-727,900.3205
273,963.2723
257,631.9400
13,019.6658
EBITDA
-455,780.9548
-455,780.9548
548,202.6977
529,756.5526
277,351.5453
Reconciled Cost of Revenue
4,497,127.1983
4,497,127.1983
5,905,033.3084
7,173,133.2951
6,176,433.9777
Reconciled Depreciation
272,119.3657
272,119.3657
274,239.4254
272,124.6126
264,331.8795
Net Income from Continuing Operation Net Minority Interest
-842,423.8406
-842,423.8406
50,250.8200
73,995.0317
-152,848.1663
Total Unusual Items Excluding Goodwill
-613,394.0594
-613,394.0594
-10,277.3526
5,431.3144
47,838.7414
Total Unusual Items
-613,394.0594
-613,394.0594
-10,277.3526
5,431.3144
47,838.7414
Normalized EBITDA
157,613.1046
157,613.1046
558,480.0503
524,325.2382
229,512.8039
Tax Rate for Calcs
0
0
0.0002
0.0002
0
Tax Effect of Unusual Items
-19,223.4030
-19,223.4030
-2,055.4705
1,086.2629
807.1788
12/31/2021 - 1/4/2000
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