0.7500
+0.0100
+(1.35%)
At close: April 18 at 4:36:21 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
265,351.8031
265,351.8031
326,610.9310
334,743.6527
292,413.8514
Cost of Revenue
221,145.5759
221,145.5759
266,146.6778
261,824.7409
262,323.2626
Gross Profit
44,206.2272
44,206.2272
60,464.2532
72,918.9117
30,090.5888
Operating Expense
72,684.9108
72,684.9108
42,815.8282
33,861.6926
60,319.5407
Operating Income
-28,478.6836
-28,478.6836
17,648.4250
39,057.2191
-30,228.9519
Net Non Operating Interest Income Expense
-794.2668
-794.2668
-216.9175
-10,651.6068
-10,793.3293
Other Income Expense
1,184.7560
--
1,061.9753
238,234.0341
--
Pretax Income
-29,272.9504
-29,272.9504
17,431.5074
266,639.6465
-41,022.2812
Tax Provision
--
--
2,696.0998
--
--
Net Income Common Stockholders
-29,272.9504
-29,272.9504
14,735.4077
266,639.6465
-41,022.2812
Diluted NI Available to Com Stockholders
-29,272.9504
-29,272.9504
14,735.4077
266,639.6465
-41,022.2812
Basic EPS
-0.06
-0.06
0.03
0.58
-0.09
Diluted EPS
-0.06
-0.06
0.03
0.58
-0.09
Basic Average Shares
458,774
458,774
458,774
458,774
458,774
Diluted Average Shares
458,774
458,774
491,917
458,774
458,774
Total Operating Income as Reported
-28,478.6836
-28,478.6836
17,648.4250
277,291.2532
-30,228.9519
Total Expenses
293,830.4868
293,830.4868
308,962.5060
295,686.4335
322,642.8033
Net Income from Continuing & Discontinued Operation
-29,272.9504
-29,272.9504
14,735.4077
266,639.6465
-41,022.2812
Normalized Income
-29,272.9504
-29,272.9504
14,735.4077
28,405.6124
-41,022.2812
Interest Expense
794.2668
794.2668
216.9175
10,651.6068
10,793.3293
Net Interest Income
-794.2668
-794.2668
-216.9175
-10,651.6068
-10,793.3293
EBIT
-28,478.6836
-28,478.6836
17,648.4250
277,291.2532
-30,228.9519
EBITDA
-13,846.7564
-13,846.7564
28,451.5587
299,037.2560
-4,086.4938
Reconciled Cost of Revenue
221,145.5759
221,145.5759
266,146.6778
261,824.7409
262,323.2626
Reconciled Depreciation
14,631.9272
14,631.9272
10,803.1337
21,746.0027
26,142.4581
Net Income from Continuing Operation Net Minority Interest
-29,272.9504
-29,272.9504
14,735.4077
266,639.6465
-41,022.2812
Total Unusual Items Excluding Goodwill
--
--
1,061.9753
238,234.0341
--
Total Unusual Items
--
--
1,061.9753
238,234.0341
--
Normalized EBITDA
-13,846.7564
-13,846.7564
28,451.5587
60,803.2219
-4,086.4938
Tax Rate for Calcs
--
--
0.0002
--
--
12/31/2021 - 10/26/2012
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