AAPL 229.98 0.7535% MSFT 429.03 1.0481% NVDA 137.71 3.0995% GOOGL 196.0 1.6018% GOOG 197.55 1.6151% AMZN 225.94 2.3928% META 612.77 0.2405% AVGO 237.44 3.5003% TSLA 426.5 3.0641% TSM 211.5 -1.5317% LLY 725.72 -4.208% V 319.62 0.747% JPM 259.16 1.9232% UNH 509.76 -0.1626% NVO 78.69 -5.2727% WMT 91.94 0.701% LVMUY 142.08 -1.4497% XOM 112.32 0.8983% LVMHF 710.0 -0.9487% MA 524.7 0.2982%
Last update at 2024-05-09T10:34:21.149223Z
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Income before tax | 248.01M | 184.90M | -35.06347M | -21.69712M | 12.57M |
Minority interest | - | - | - | - | - |
Net income | 248.01M | 184.90M | -70.45609M | -52.12497M | 12.57M |
Selling general administrative | 41.18M | 35.16M | 31.53M | 35.04M | 36.16M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 290.27M | 295.40M | 27.62M | 39.62M | 73.43M |
Reconciled depreciation | 78.14M | 61.23M | 55.30M | 47.08M | 32.36M |
Ebit | 252.38M | 261.39M | -3.65548M | 5.17M | 37.98M |
Ebitda | 326.35M | 318.74M | 51.64M | 52.25M | 70.35M |
Depreciation and amortization | 73.97M | 57.35M | 55.30M | 47.08M | 32.36M |
Non operating income net other | 12.61M | -44.23731M | 5.08M | - | 0.71M |
Operating income | 252.38M | 261.39M | -3.65548M | 5.17M | 37.61M |
Other operating expenses | 474.56M | 337.11M | 279.05M | 288.93M | 272.82M |
Interest expense | 16.98M | 32.26M | 35.39M | 30.58M | 25.74M |
Tax provision | - | - | - | - | - |
Interest income | 2.92M | 0.09M | 0.26M | 1.87M | 0.59M |
Net interest income | -14.06300M | -32.16525M | -35.13546M | -28.71016M | -25.15836M |
Extraordinary items | - | - | - | - | - |
Non recurring | -9.30800M | -3.96637M | 0.49M | - | -0.33516M |
Other items | - | - | - | - | - |
Income tax expense | 4.37M | 32.26M | 35.39M | 30.43M | 25.03M |
Total revenue | 719.85M | 594.54M | 275.13M | 292.38M | 310.09M |
Total operating expenses | 44.99M | 37.97M | 31.53M | 36.17M | 36.16M |
Cost of revenue | 429.57M | 299.14M | 247.51M | 252.76M | 236.67M |
Total other income expense net | -4.37200M | -76.49409M | -31.40799M | -26.86737M | 0.46M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 248.01M | 184.90M | -35.06347M | -21.69712M | 12.57M |
Net income applicable to common shares | 248.01M | 184.90M | -35.06347M | -21.69712M | 12.57M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
Total assets | 1237.21M | 1126.66M | 967.13M | 1002.09M | 846.21M |
Intangible assets | - | - | - | - | - |
Earning assets | - | - | - | - | - |
Other current assets | 0.56M | 0.67M | 0.84M | 1.04M | 2.25M |
Total liab | 418.03M | 455.39M | 496.71M | 520.58M | 366.60M |
Total stockholder equity | 819.18M | 671.27M | 470.42M | 481.50M | 479.61M |
Deferred long term liab | 42.85M |