0.4100
+0.0100
+(2.50%)
At close: 4:37:26 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
174,943.1520
174,943.1520
312,581.2730
334,908.9540
284,612.7750
Cost of Revenue
141,771.7430
141,771.7430
191,954.5580
179,615.0030
155,879.4600
Gross Profit
33,171.4090
33,171.4090
120,626.7150
155,293.9510
128,733.3150
Operating Expense
558,501.6230
558,501.6230
51,849.1010
28,721.1580
17,651.3010
Operating Income
-525,330.2140
-525,330.2140
68,777.6140
126,572.7930
111,082.0140
Net Non Operating Interest Income Expense
-1,103.6340
-1,103.6340
-241.0420
-315.7020
-368.8990
Other Income Expense
-12,973.2080
-12,973.2080
-725.9570
-2,382.1250
3,885.3860
Pretax Income
-539,407.0560
-539,407.0560
67,810.6150
123,874.9660
114,598.5010
Tax Provision
8,477.2910
8,477.2910
-1,663.7600
1,745.5820
2,549.7540
Net Income Common Stockholders
-547,884.3470
-547,884.3470
69,474.3750
122,129.3840
112,048.7470
Diluted NI Available to Com Stockholders
-547,884.3470
-547,884.3470
69,474.3750
122,129.3840
112,048.7470
Basic EPS
-0.91
--
0.11
0.24
0.16
Diluted EPS
-0.91
--
0.11
0.24
0.16
Basic Average Shares
601,997.1870
--
601,997.1870
506,814.0960
706,074.4950
Diluted Average Shares
601,997.1870
--
601,997.1870
506,814.0960
706,074.4950
Total Expenses
700,273.3660
700,273.3660
243,803.6590
208,336.1610
173,530.7610
Net Income from Continuing & Discontinued Operation
-547,884.3470
-547,884.3470
69,474.3750
122,129.3840
112,048.7470
Normalized Income
-547,410.2982
-547,410.2982
72,036.5158
125,991.1660
111,266.7558
Interest Expense
1,103.6340
1,103.6340
241.0420
315.7020
368.8990
Net Interest Income
-1,103.6340
-1,103.6340
-241.0420
-315.7020
-368.8990
EBIT
-538,303.4220
-538,303.4220
68,051.6570
124,190.6680
114,967.4000
EBITDA
-509,302.7310
-509,302.7310
92,432.9450
142,604.7700
135,511.5020
Reconciled Cost of Revenue
141,771.7430
141,771.7430
191,954.5580
179,615.0030
155,879.4600
Reconciled Depreciation
29,000.6910
29,000.6910
24,381.2880
18,414.1020
20,544.1020
Net Income from Continuing Operation Net Minority Interest
-547,884.3470
-547,884.3470
69,474.3750
122,129.3840
112,048.7470
Total Unusual Items Excluding Goodwill
-592.5610
-592.5610
-3,202.6760
-3,916.9780
799.7860
Total Unusual Items
-592.5610
-592.5610
-3,202.6760
-3,916.9780
799.7860
Normalized EBITDA
-508,710.1700
-508,710.1700
95,635.6210
146,521.7480
134,711.7160
Tax Rate for Calcs
0.0002
0.0002
0.0002
0
0
Tax Effect of Unusual Items
-118.5122
-118.5122
-640.5352
-55.1960
17.7948
12/31/2021 - 1/7/2020
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