0.0500
0.0000
(0.00%)
At close: 9:56:16 AM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
692,633.5230
692,633.5230
379,981.4240
801,065.7600
301,784.5960
Cost of Revenue
843,585.5590
843,585.5590
512,172.6620
903,951.3630
341,796.1020
Gross Profit
-150,952.0360
-150,952.0360
-132,191.2380
-102,885.6030
-40,011.5060
Operating Expense
255,723.6950
255,723.6950
268,002.7860
261,998.5850
237,830.5350
Operating Income
-406,675.7310
-406,675.7310
-400,194.0240
-364,884.1880
-277,842.0410
Net Non Operating Interest Income Expense
-10,988.2250
-10,988.2250
-11,275.6840
-7,711.8340
-438.2240
Other Income Expense
50,867.7420
50,867.7420
8,212.0500
17,497.0740
8,934.7060
Pretax Income
-366,796.2140
-366,796.2140
-403,257.6580
-355,098.9480
-269,345.5590
Tax Provision
-30,724.7150
-30,724.7150
-30,403.7790
-29,502.7940
-27,559.3910
Net Income Common Stockholders
-336,071.4990
-336,071.4990
-372,853.8790
-325,596.1540
-241,786.1680
Diluted NI Available to Com Stockholders
-336,071.4990
-336,071.4990
-372,853.8790
-325,596.1540
-241,786.1680
Basic EPS
-0.02
--
-0.02
-0.02
-0.01
Diluted EPS
-0.02
--
-0.02
-0.02
-0.01
Basic Average Shares
16,826,000
--
16,826,000
16,826,000
15,659,000
Diluted Average Shares
16,826,223.5390
--
16,826,000
17,738,000
17,641,000
Total Expenses
1,099,309.2540
1,099,309.2540
780,175.4480
1,165,949.9480
579,626.6370
Net Income from Continuing & Discontinued Operation
-336,071.4990
-336,071.4990
-372,853.8790
-325,596.1540
-241,786.1680
Normalized Income
-367,894.5449
-367,894.5449
-373,930.2731
-329,846.9266
-242,346.9515
Interest Income
146.2470
146.2470
749.4180
481.4840
114.7490
Interest Expense
11,134.4720
11,134.4720
12,025.1020
8,193.3180
552.9730
Net Interest Income
-10,988.2250
-10,988.2250
-11,275.6840
-7,711.8340
-438.2240
EBIT
-355,661.7420
-355,661.7420
-391,232.5560
-346,905.6300
-268,792.5860
EBITDA
-155,206.4600
-155,206.4600
-188,113.4380
-150,405.0690
-88,598.9880
Reconciled Cost of Revenue
843,585.5590
843,585.5590
512,172.6620
903,951.3630
341,796.1020
Reconciled Depreciation
200,455.2820
200,455.2820
203,119.1180
196,500.5610
180,193.5980
Net Income from Continuing Operation Net Minority Interest
-336,071.4990
-336,071.4990
-372,853.8790
-325,596.1540
-241,786.1680
Total Unusual Items Excluding Goodwill
34,732.4090
34,732.4090
1,164.1670
4,635.9420
624.7030
Total Unusual Items
34,732.4090
34,732.4090
1,164.1670
4,635.9420
624.7030
Normalized EBITDA
-189,938.8690
-189,938.8690
-189,277.6050
-155,041.0110
-89,223.6910
Tax Rate for Calcs
0.0001
0.0001
0.0001
0.0001
0.0001
Tax Effect of Unusual Items
2,909.3631
2,909.3631
87.7729
385.1694
63.9195
12/31/2021 - 1/6/2000
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