24.50
-0.40
(-1.61%)
At close: 12:28:30 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
1,793,389.30
1,793,389.30
2,131,209.87
2,800,476.27
2,210,587.27
Cost of Revenue
1,829,533.34
1,829,533.34
2,171,842.71
2,571,699.86
2,070,400.68
Gross Profit
-36,144.03
-36,144.03
-40,632.84
228,776.40
140,186.59
Operating Expense
107,314.91
107,314.91
110,880.05
131,634.90
123,818.75
Operating Income
-143,458.94
-143,458.94
-151,512.89
97,141.50
16,367.84
Net Non Operating Interest Income Expense
-20,520.62
-20,520.62
-22,698.60
-24,518.95
-23,342.36
Other Income Expense
65,201.26
65,201.26
54,278.43
61,386.39
71,284.15
Pretax Income
-98,778.30
-98,778.30
-119,933.06
134,008.94
64,309.64
Tax Provision
6,354.05
6,354.05
4,810.25
19,537.16
4,339.32
Net Income Common Stockholders
-95,874.67
-95,874.67
-113,530.76
107,627.71
53,915.64
Diluted NI Available to Com Stockholders
-95,874.67
-95,874.67
-113,530.76
107,627.71
53,915.64
Basic EPS
-1.92
--
-2.27
2.15
1.08
Diluted EPS
-1.92
--
-2.27
2.15
1.08
Basic Average Shares
49,934.73
--
50,013.55
50,059.40
49,921.88
Diluted Average Shares
50,000
--
50,013.55
50,059.40
49,921.88
Total Operating Income as Reported
-78,257.69
-78,257.69
-97,234.46
158,527.89
87,651.99
Total Expenses
1,936,848.25
1,936,848.25
2,282,722.76
2,703,334.76
2,194,219.43
Net Income from Continuing & Discontinued Operation
-95,874.67
-95,874.67
-113,530.76
107,627.71
53,915.64
Normalized Income
-122,208.04
-122,208.04
-130,982.12
78,398.81
19,224.19
Interest Expense
20,520.62
20,520.62
22,698.60
24,518.95
23,342.36
Net Interest Income
-20,520.62
-20,520.62
-22,698.60
-24,518.95
-23,342.36
EBIT
-78,257.69
-78,257.69
-97,234.46
158,527.89
87,651.99
EBITDA
53,513.98
53,513.98
61,853.18
322,835
272,706.13
Reconciled Cost of Revenue
1,829,533.34
1,829,533.34
2,171,842.71
2,571,699.86
2,070,400.68
Reconciled Depreciation
131,771.67
131,771.67
159,087.64
164,307.11
185,054.14
Net Income from Continuing Operation Net Minority Interest
-95,874.67
-95,874.67
-113,530.76
107,627.71
53,915.64
Total Unusual Items Excluding Goodwill
32,916.71
32,916.71
21,814.19
34,217.45
37,201.64
Total Unusual Items
32,916.71
32,916.71
21,814.19
34,217.45
37,201.64
Normalized EBITDA
20,597.27
20,597.27
40,038.99
288,617.55
235,504.49
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
6,583.34
6,583.34
4,362.84
4,988.56
2,510.20
12/31/2021 - 1/4/2000
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