1.4400
-0.0600
(-4.00%)
At close: January 10 at 4:38:29 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,108,678.1315
1,265,027.7075
1,396,773.3025
1,211,500.3309
1,011,627.9379
Cost of Revenue
945,959.7469
1,118,836.6472
1,189,217.8061
1,024,154.9933
877,672.5308
Gross Profit
162,718.3846
146,191.0603
207,555.4964
187,345.3375
133,955.4071
Operating Expense
143,888.3295
158,784.6826
160,691.1104
160,398.0865
147,707.3811
Operating Income
18,830.0551
-12,593.6223
46,864.3860
26,947.2511
-13,751.9740
Net Non Operating Interest Income Expense
-15,253.9410
-14,798.4739
-16,107.6362
-16,381.1455
-18,206.6254
Other Income Expense
-1,607.9258
4,174.2590
-3,307.9867
7,037.0072
443.4585
Pretax Income
1,968.1883
-23,217.8372
27,448.7630
17,603.1127
-31,515.1409
Tax Provision
2,210.1194
4,521.9758
9,835.1480
4,011.1070
5,042.2793
Net Income Common Stockholders
-241.9312
-27,739.8130
17,613.6150
13,592.0057
-36,557.4202
Diluted NI Available to Com Stockholders
-241.9312
-27,739.8130
17,613.6150
13,592.0057
-36,557.4202
Basic EPS
-0.00
-0.08
0.07
0.06
-0.17
Diluted EPS
-0.00
-0.08
0.07
0.06
-0.17
Basic Average Shares
352,541.1770
350,780.0000
265,333.4250
237,780.0000
216,468.9620
Diluted Average Shares
352,541.1770
350,780.0000
265,333.4250
237,780.0000
216,468.9620
Total Expenses
1,089,848.0764
1,277,621.3298
1,349,908.9165
1,184,553.0798
1,025,379.9119
Net Income from Continuing & Discontinued Operation
-241.9312
-27,739.8130
17,613.6150
13,592.0057
-36,557.4202
Normalized Income
-241.9312
-27,739.8130
17,613.6150
13,592.0057
-36,687.7448
Interest Income
--
880.8520
140.7389
55.4325
67.7237
Interest Expense
16,134.7930
15,679.3259
16,248.3751
16,436.5780
18,274.3491
Net Interest Income
-15,253.9410
-14,798.4739
-16,107.6362
-16,381.1455
-18,206.6254
EBIT
18,102.9813
-7,538.5114
43,697.1381
34,039.6907
-13,240.7918
EBITDA
77,308.6245
57,889.8375
103,184.4731
97,121.7717
51,381.8157
Reconciled Cost of Revenue
945,959.7469
1,118,836.6472
1,189,217.8061
1,024,154.9933
877,672.5308
Reconciled Depreciation
59,205.6432
65,428.3489
59,487.3350
63,082.0810
64,622.6075
Net Income from Continuing Operation Net Minority Interest
-241.9312
-27,739.8130
17,613.6150
13,592.0057
-36,557.4202
Total Unusual Items Excluding Goodwill
--
--
--
199.2259
162.9059
Total Unusual Items
--
--
--
199.2259
162.9059
Normalized EBITDA
77,308.6245
57,889.8375
103,184.4731
97,121.7717
51,218.9098
Tax Rate for Calcs
0.0002
0.0002
0.0004
0.0002
0.0002
Tax Effect of Unusual Items
--
--
--
--
32.5812
12/31/2020 - 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