10.00
+0.05
+(0.50%)
As of 12:09:40 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,954,655.37
1,954,655.37
1,932,300.80
2,895,341.63
2,427,550.91
Cost of Revenue
1,398,859.31
1,398,859.31
1,382,003.23
2,314,445.42
1,835,088.52
Gross Profit
555,796.06
555,796.06
550,297.57
580,896.21
592,462.40
Operating Expense
662,638.05
662,638.05
673,550.92
920,315.53
694,360
Operating Income
-106,841.99
-106,841.99
-123,253.35
-339,419.32
-101,897.61
Net Non Operating Interest Income Expense
-73,287.64
-73,287.64
-59,469.63
-43,230.15
-38,688.21
Other Income Expense
425,976.33
425,976.33
578,914.67
623,970.05
553,790.12
Pretax Income
245,846.23
245,846.23
396,191.99
241,320.53
413,204.37
Tax Provision
47,788.40
47,788.40
-18,301.96
-38,497.78
-15,397.87
Net Income Common Stockholders
-92,102.47
-92,102.47
245,745.35
279,818.31
428,602.24
Diluted NI Available to Com Stockholders
-92,102.47
-92,102.47
245,745.35
279,818.31
428,602.24
Basic EPS
-0.19
-0.19
0.51
0.58
0.89
Diluted EPS
-0.19
-0.19
0.51
0.58
0.89
Basic Average Shares
484,749.82
484,749.82
481,853.62
482,445.36
481,575.55
Diluted Average Shares
484,749.82
484,749.82
481,853.62
482,445.36
481,575.55
Total Operating Income as Reported
-10,823.47
-10,823.47
-84,625.06
-270,029.37
-68,285.89
Total Expenses
2,061,497.36
2,061,497.36
2,055,554.15
3,234,760.95
2,529,448.52
Net Income from Continuing & Discontinued Operation
-92,102.47
-92,102.47
245,745.35
279,818.31
428,602.24
Normalized Income
157,228.39
157,228.39
413,622.75
276,575.91
441,430.52
Interest Income
3.31
3.31
5.40
8.34
15.30
Interest Expense
73,290.96
73,290.96
59,475.03
43,238.49
38,703.51
Net Interest Income
-73,287.64
-73,287.64
-59,469.63
-43,230.15
-38,688.21
EBIT
319,137.19
319,137.19
455,667.02
284,559.02
451,907.88
EBITDA
513,242.06
513,242.06
682,516.30
631,584.90
850,181.56
Reconciled Cost of Revenue
1,398,859.31
1,398,859.31
1,382,003.23
2,314,445.42
1,835,088.52
Reconciled Depreciation
194,104.87
194,104.87
226,849.29
347,025.88
398,273.69
Net Income from Continuing Operation Net Minority Interest
198,057.84
198,057.84
414,493.95
279,818.31
428,602.24
Total Unusual Items Excluding Goodwill
50,680.99
50,680.99
1,089
4,053
-16,035.35
Total Unusual Items
50,680.99
50,680.99
1,089
4,053
-16,035.35
Normalized EBITDA
462,561.07
462,561.07
681,427.30
627,531.90
866,216.91
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
9,851.54
9,851.54
217.80
810.60
-3,207.07
12/31/2021 - 1/10/2000
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