4.5000
+0.0600
+(1.35%)
At close: 4:38:59 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
2,720,615.1260
2,509,760.1260
3,754,757.0410
2,575,822.8230
1,020,356.9360
Cost of Revenue
2,546,370.7940
2,474,575.7940
3,658,194.0140
2,458,696.4120
1,095,847.1800
Gross Profit
174,244.3320
35,184.3320
96,563.0270
117,126.4110
-75,490.2440
Operating Expense
101,634.3300
94,998.3300
96,149.3750
85,756.2610
67,813.8550
Operating Income
72,610.0020
-59,813.9980
413.6520
31,370.1500
-143,304.0990
Net Non Operating Interest Income Expense
-54,190.0020
-53,172.0020
-38,329.5530
-16,488.3920
-13,995.7970
Other Income Expense
38,201.1820
3,443.1820
-22,794.7330
-12,036.8590
19,768.7800
Pretax Income
56,621.1820
-109,542.8180
-60,710.6340
2,844.8990
-137,531.1160
Tax Provision
294.7460
-1,033.2540
-1,917.3640
-1,028.6220
674.5140
Net Income Common Stockholders
56,326.4360
-108,509.5640
-58,793.2700
3,873.5210
-138,205.6300
Diluted NI Available to Com Stockholders
56,326.4360
-108,509.5640
-58,793.2700
3,873.5210
-138,205.6300
Basic EPS
0.56
-1.09
-0.59
0.04
-1.38
Diluted EPS
0.56
-1.09
-0.59
0.04
-1.38
Basic Average Shares
100,409.3610
99,902.1230
99,902.1230
99,902.1230
99,902.1230
Diluted Average Shares
100,409.3610
99,902.1230
99,902.1230
99,902.1230
99,902.1230
Total Operating Income as Reported
110,811.1840
-56,370.8160
-22,381.0810
19,333.2910
-123,535.3190
Total Expenses
2,648,005.1240
2,569,574.1240
3,754,343.3890
2,544,452.6730
1,163,661.0350
Net Income from Continuing & Discontinued Operation
56,326.4360
-108,509.5640
-58,793.2700
3,873.5210
-138,205.6300
Normalized Income
32,171.4049
-104,547.7196
-28,896.6592
19,865.6770
-148,466.3548
Interest Expense
54,190.0020
53,172.0020
38,329.5530
16,488.3920
13,995.7970
Net Interest Income
-54,190.0020
-53,172.0020
-38,329.5530
-16,488.3920
-13,995.7970
EBIT
110,811.1840
-56,370.8160
-22,381.0810
19,333.2910
-123,535.3190
EBITDA
210,941.2860
52,390.2860
74,320.5150
113,443.8450
-24,008.3330
Reconciled Cost of Revenue
2,546,370.7940
2,474,575.7940
3,658,194.0140
2,458,696.4120
1,095,847.1800
Reconciled Depreciation
100,130.1020
108,761.1020
96,701.5960
94,110.5540
99,526.9860
Net Income from Continuing Operation Net Minority Interest
56,326.4360
-108,509.5640
-58,793.2700
3,873.5210
-138,205.6300
Total Unusual Items Excluding Goodwill
24,281.4300
-3,999.5700
-30,871.5980
-19,990.1950
12,825.9060
Total Unusual Items
24,281.4300
-3,999.5700
-30,871.5980
-19,990.1950
12,825.9060
Normalized EBITDA
186,659.8560
56,389.8560
105,192.1130
133,434.0400
-36,834.2390
Tax Rate for Calcs
0.0000
0.0000
0.0000
0.0002
0.0002
Tax Effect of Unusual Items
126.3989
-37.7256
-974.9872
-3,998.0390
2,565.1812
12/31/2020 - 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