AAPL 244.6 1.2711% MSFT 408.43 -0.514% NVDA 138.85 2.6314% GOOGL 185.23 -0.4889% GOOG 186.87 -0.5376% AMZN 228.68 -0.7336% META 736.67 1.1132% AVGO 233.04 -1.1705% LLY 844.27 -2.9976% TSLA 355.84 -0.0281% TSM 203.9 1.0256% V 353.81 -0.5118% JPM 276.59 0.0977% UNH 523.51 -1.444% NVO 77.87 -1.2178% WMT 104.04 -0.9614% LVMUY 149.83 0.7193% XOM 108.24 0.1017% LVMHF 752.0 1.2059% MA 564.76 -0.2737%
Last update at 2025-02-14T21:10:00Z
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 | 525.00M | 2.00M | -440.00000M | -183.00000M | 272.53M |
Minority interest | 1.00M | 1.00M | 67.00M | 60.00M | 41.00M |
Net income | 523.00M | -16.00000M | -437.00000M | -215.00000M | 267.40M |
Selling general administrative | 141.00M | 62.00M | 51.00M | 7.00M | 112.20M |
Selling and marketing expenses | - | - | - | - | - |
Gross profit | 424.00M | 250.00M | 156.00M | 497.00M | 507.54M |
Reconciled depreciation | 49.00M | 55.00M | 58.00M | 295.00M | 107.98M |
Ebit | 695.00M | -31.00000M | -448.00000M | -356.00000M | 515.49M |
Ebitda | 742.00M | 24.00M | -391.00000M | -61.00000M | 622.77M |
Depreciation and amortization | 47.00M | 55.00M | 57.00M | 295.00M | 107.28M |
Non operating income net other | - | - | - | - | - |
Operating income | 695.00M | -31.00000M | -448.00000M | -356.00000M | 514.79M |
Other operating expenses | -100.00000M | 247.00M | 596.00M | 680.00M | 235.01M |
Interest expense | 168.00M | 187.00M | 222.00M | 269.00M | 242.26M |
Tax provision | 2.00M | 18.00M | -3.00000M | 32.00M | 5.13M |
Interest income | - | - | - | 269.00M | 242.26M |
Net interest income | -168.00000M | -187.00000M | -222.00000M | -269.00000M | -242.25600M |
Extraordinary items | - | - | - | - | - |
Non recurring | -126.00000M | - | - | - | - |
Other items | - | - | - | - | - |
Income tax expense | 2.00M | 18.00M | -3.00000M | 32.00M | 5.13M |
Total revenue | 424.00M | 250.00M | 156.00M | 497.00M | 507.54M |
Total operating expenses | 271.00M | -281.00000M | -604.00000M | -853.00000M | 7.25M |
Cost of revenue | 396.00M | - | - | 13.00M | -224.00000M |
Total other income expense net | -170.00000M | 33.00M | 8.00M | 173.00M | 8.36M |
Discontinued operations | - | - | - | - | - |
Net income from continuing ops | 522.00M | -17.00000M | -437.00000M | -216.00000M | 265.63M |
Net income applicable to common shares | 522.00M | -17.00000M | -437.00000M | -216.00000M | 185.71M |
Preferred stock and other adjustments | - | - | - | - | - |
Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
---|---|---|---|---|---|
Type | yearly | yearly | yearly | yearly | yearly |
Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
Total assets | 8029.00M | 7973.00M | 12303.00M | 13220.00M | 13320.00M |
Intangible assets | 306.00M | 326.00M | 362.00M | 409.00M | 427.00M |
Earning assets | - | - | - | - | - |
Other current assets | 1698.00M | -1781.00000M | 590.00M | -4998.00000M | 4036.00M |
Total liab | 6597.00M | 6648.00M | 11187.00M | 12073.00M | 11783.00M |
Total stockholder equity | 1362.00M | 1252.00M | 1038.00M | 1080.00M | 1477.00M |
Deferred long term liab | - |