0.0300
0.0000
(0.00%)
At close: 4:36:06 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,111,896.1550
4,111,896.1550
3,574,792.7500
3,408,059.5820
3,293,308.5080
Cost of Revenue
3,803,207.9320
3,803,207.9320
3,269,571.7850
3,119,076.4090
2,972,465.2640
Gross Profit
308,688.2230
308,688.2230
305,220.9650
288,983.1730
320,843.2440
Operating Expense
265,686.9710
265,686.9710
171,738.6520
177,095.0940
195,868.5210
Operating Income
43,001.2520
43,001.2520
133,482.3130
111,888.0790
124,974.7230
Net Non Operating Interest Income Expense
-121,179.9540
-121,179.9540
-102,285.2460
-83,023.8370
-116,516.7580
Other Income Expense
1,747.7170
1,747.7170
3,515.3710
7,929.4750
37,430.6170
Pretax Income
-76,430.9850
-76,430.9850
34,712.4380
36,793.7170
45,888.5820
Tax Provision
10,982.5100
10,982.5100
11,166.3750
12,464.8540
9,935.0500
Net Income Common Stockholders
-48,634.7300
-48,634.7300
28,548.6700
25,985.6450
38,824.5390
Diluted NI Available to Com Stockholders
-48,634.7300
-48,634.7300
28,548.6700
25,985.6450
38,824.5390
Basic EPS
-0.00
-0.00
0.00
0.00
0.00
Diluted EPS
-0.00
-0.00
0.00
0.00
0.00
Basic Average Shares
19,860,853.4060
19,860,853.4060
19,859,699.2870
19,790,678.7380
13,376,912.8870
Diluted Average Shares
19,860,906.2130
19,860,853.4060
19,859,699.2870
19,790,678.7380
13,376,912.8870
Total Expenses
4,068,894.9030
4,068,894.9030
3,441,310.4370
3,296,171.5030
3,168,333.7850
Net Income from Continuing & Discontinued Operation
-48,634.7300
-48,634.7300
28,548.6700
25,985.6450
38,824.5390
Normalized Income
-47,066.2188
-47,066.2188
34,470.3691
25,647.8234
38,951.2140
Interest Income
7,164.3610
7,164.3610
6,754.3590
7,674.7160
7,423.9860
Interest Expense
118,997.4530
118,997.4530
99,656.1250
80,346.8160
110,436.0670
Net Interest Income
-121,179.9540
-121,179.9540
-102,285.2460
-83,023.8370
-116,516.7580
EBIT
42,566.4680
42,566.4680
134,368.5630
117,140.5330
156,324.6490
EBITDA
82,116.9930
82,116.9930
170,286.0920
154,526.9000
184,878.2810
Reconciled Cost of Revenue
3,803,207.9320
3,803,207.9320
3,269,571.7850
3,119,076.4090
2,972,465.2640
Reconciled Depreciation
39,550.5250
39,550.5250
35,917.5290
37,386.3670
28,553.6320
Net Income from Continuing Operation Net Minority Interest
-48,634.7300
-48,634.7300
28,548.6700
26,036.0250
38,951.2140
Total Unusual Items Excluding Goodwill
-1,960.6390
-1,960.6390
-8,729.9780
587.0960
--
Total Unusual Items
-1,960.6390
-1,960.6390
-8,729.9780
587.0960
--
Normalized EBITDA
84,077.6320
84,077.6320
179,016.0700
153,939.8040
184,878.2810
Tax Rate for Calcs
0.0002
0.0002
0.0003
0.0003
0.0002
Tax Effect of Unusual Items
-392.1278
-392.1278
-2,808.2789
198.8944
--
12/31/2021 - 11/18/2005
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