0.9100
+0.0100
+(1.11%)
At close: 4:38:48 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
268,385.9310
326,610.9310
334,743.6527
292,413.8514
299,251.4344
Cost of Revenue
226,443.6778
266,146.6778
261,824.7409
262,323.2626
281,537.8463
Gross Profit
41,942.2532
60,464.2532
72,918.9117
30,090.5888
17,713.5881
Operating Expense
52,586.8035
43,877.8035
33,861.6926
60,319.5407
59,292.1931
Operating Income
-10,644.5503
16,586.4497
39,057.2191
-30,228.9519
-41,578.6050
Net Non Operating Interest Income Expense
-713.9176
-216.9175
-10,651.6068
-10,793.3293
-12,270.8243
Other Income Expense
1,184.7560
1,061.9753
238,234.0341
--
--
Pretax Income
-30,679.4926
17,431.5074
266,639.6465
-41,022.2812
-53,849.4293
Tax Provision
344.0998
2,696.0998
--
--
--
Net Income Common Stockholders
-31,023.5923
14,735.4077
266,639.6465
-41,022.2812
-53,849.4293
Diluted NI Available to Com Stockholders
-31,023.5923
14,735.4077
266,639.6465
-41,022.2812
-53,849.4293
Basic EPS
-0.08
0.02
0.58
-0.09
-0.12
Diluted EPS
-0.08
0.02
0.58
-0.09
-0.12
Basic Average Shares
610,209.4380
608,606.1560
458,774.0000
458,774.0000
458,774.0000
Diluted Average Shares
610,209.4380
652,573.4120
458,774.0000
458,774.0000
458,774.0000
Total Operating Income as Reported
-29,965.5750
17,648.4250
277,291.2532
-30,228.9519
-41,578.6050
Total Expenses
279,030.4813
310,024.4813
295,686.4335
322,642.8033
340,830.0394
Net Income from Continuing & Discontinued Operation
-31,023.5923
14,735.4077
266,639.6465
-41,022.2812
-53,849.4293
Normalized Income
-15,566.7726
13,837.6862
28,405.6124
-41,022.2812
-53,849.4293
Interest Expense
713.9176
216.9175
10,651.6068
10,793.3293
12,270.8243
Net Interest Income
-713.9176
-216.9175
-10,651.6068
-10,793.3293
-12,270.8243
EBIT
-29,965.5750
17,648.4250
277,291.2532
-30,228.9519
-41,578.6050
EBITDA
-17,082.4413
28,451.5587
299,037.2560
-4,086.4938
-11,069.1056
Reconciled Cost of Revenue
226,443.6778
266,146.6778
261,824.7409
262,323.2626
281,537.8463
Reconciled Depreciation
12,883.1337
10,803.1337
21,746.0027
26,142.4581
30,509.4994
Net Income from Continuing Operation Net Minority Interest
-31,023.5923
14,735.4077
266,639.6465
-41,022.2812
-53,849.4293
Total Unusual Items Excluding Goodwill
-19,321.0247
1,061.9753
238,234.0341
--
--
Total Unusual Items
-19,321.0247
1,061.9753
238,234.0341
--
--
Normalized EBITDA
2,238.5834
27,389.5834
60,803.2219
-4,086.4938
-11,069.1056
Tax Rate for Calcs
0.0002
0.0002
--
--
--
Tax Effect of Unusual Items
-3,864.2049
164.2538
--
--
--
12/31/2020 - 5/31/2017
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